Adrian Plan, WestwoodLeague CityTX77573
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in League City at Adrian Plan, Westwood, League City, TX, 77573 earns $534/mo cash flow from $4,409/mo rent with a $2,667/mo payment. Total monthly income totals $4,409/mo, and annual cash flow totals $6,407/yr on $179,302 capital. ROI tracks 23.63% on current figures, and rental yield reads 9.71% at a $544,990 purchase. Equity gained on principal adds $3,517/yr, and 5% annual appreciation supports $150,571 over five years. Five-year ROI reaches 123.99% and total cumulative return in cash sums $222,309. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,409/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77573, League City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 38,215 (100%) |
| Owner Occupied HU | 26,640 (69.7%) |
| Renter Occupied HU | 9,939 (26.0%) |
| Vacant Housing Units | 1,636 ( 4.3%) |
| Median Home Value | $363,883 |
| Average Home Value | $407,754 |
Housing Distribution
Address Breakdown
Residential
35,692
Single Family
28,202
Multi-Family
7,490
Businesses
1,556
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A