Bellvue Plan, Caldwell CrossingIowa ColonyTX77583
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 Iowa Colony at Bellvue Plan, Caldwell Crossing, Iowa Colony, TX, 77583 with 5% annual appreciation on a $302,490 basis while $2,521/mo rent supports operations. Total monthly income totals $2,521/mo and a $1,481/mo payment preserves $369/mo for cash returns. Annual cash flow comes to $4,434/yr on $100,275 deployed, and return on cash invested reaches 24.33% in year one. Equity gained on principal adds $1,952/yr, and five-year appreciation sums $83,572 alongside rental yield of 10%. Five-year ROI measures 127.79% and total cumulative return in cash totals $128,138.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,521/mo property income versus a $1,481/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
18,736
Single Family
18,736
Multi-Family
0
Businesses
434
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