Aspen Plan, Creekhaven, Kry8s6 Iowa Colony, TX, 77583 | $436/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Aspen Plan, Creekhaven, Kry8s6 Iowa Colony, TX, 77583 | $436/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2020 sft

Laurel Plan, Aldeana, Rosharon, TX, 77583

3 Bed
2 Bath
2578 sft

Atascadero Plan, Suncreek Estates, Rosharon, TX, 77583

3 Bed
3 Bath
2453 sft

Capitola Plan, Suncreek Estates, Rosharon, TX, 77583

3 Bed
2 Bath
1688 sft

1418 Copeland Dr, Rosharon, TX, 77583

Nearby investment properties with comparable prices

3 Bed
2 Bath
1651 sft

403 S Amherst Dr, West Columbia, TX, 77486

4 Bed
4 Bath
2817 sft

Concho Plan, Columbia Lakes, West Columbia, TX, 77486

3 Bed
2 Bath
1863 sft

253 Twin Lakes Blvd W, West Columbia, TX, 77486

4 Bed
3 Bath
1900 sft

6418 Pomona Ct, Rosharon, TX, 77583

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Kry8s6 Iowa Colony at Aspen Plan, Creekhaven, Kry8s6 Iowa Colony, TX, 77583 generates $2,640/mo in rent and, after a $1,517/mo payment, leaves $436/mo in cash flow. Total monthly income is $2,640/mo, and annual cash flow is $5,230/yr on $102,762 invested. Return on cash invested sits at 25% in year one, and rental yield is 10.22% on a $309,990 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation builds toward $85,645 over five years. Five-year ROI reaches 131.33% and total cumulative return in cash sums $134,956. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,640/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The inspirational Aspen floor plan boasts three bedrooms, and two full bathrooms - the perfect home layout. The spacious two-car garage can serve as a space to park your cars, or cater to your storage needs by transforming it into a 2.5- or 3-car garage. Opening up the door to your new home, you will come across a decorative bookshelf inside your foyer, that brings that added stylish touch to your home. Just past the bookshelves is the welcoming formal dining room. You will love getting to entertain guests for dinner, since the conversation will stay flowing into the kitchen area. Want more natural light streaming in? You can have a box window seat installed just off the side of the dining, providing extra sunlight. The Aspen kitchen holds exclusive features like industry-leading appliances, designer light fixtures, granite countertops, and flat-panel birch cabinets. You also have a sizable pantry and expansive amount of counterspace to work with, making the space more convenient for you. Down the hall and overlooking the kitchen is the open-concept family room. This living area is a comfortable size with plenty of room for your furniture and your guests. You can also decide to install a gas log fireplace, should you desire to. Convenience does not stop there - in your backyard, you have the option of including a large covered patio for your leisure! Last but not least is your very private Master Bedroom. Your bedroom opens up to your Master Bathroom where your bathtub and...

Neighborhood Data

Neighborhood data shown for ZIP Code: 77583, Rosharon, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	21,326 (100%)
Owner Occupied HU	17,291 (81.1%)
Renter Occupied HU	1,560 ( 7.3%)
Vacant Housing Units	2,475 (11.6%)
Median Home Value	$360,995
Average Home Value	$403,554