Berkeley Plan, Emory GlenMagnoliaTX77355
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
Rental property for sale in Magnolia at Berkeley Plan, Emory Glen, Magnolia, TX, 77355 priced at $317,990 pairs $2,608/mo rent with $347/mo cash flow after a $1,556/mo payment. Total monthly income equals $2,608/mo, and annual cash flow comes to $4,165/yr on $105,414 invested. Return on cash invested is 23.86% in year one, and rental yield stands at 9.84% on a $317,990 basis. Equity gained on principal adds $2,052/yr, and 5% annual appreciation accumulates to $87,855 by year five. Five-year ROI measures 125.29% and total cumulative return in cash reaches $132,068. For financing, Ziffy Mortgage’s DSCR program evaluates $2,608/mo property income against a $1,556/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77355, Magnolia, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,302 (100%) |
| Owner Occupied HU | 10,090 (82.0%) |
| Renter Occupied HU | 1,595 (13.0%) |
| Vacant Housing Units | 617 ( 5.0%) |
| Median Home Value | $431,647 |
| Average Home Value | $498,244 |
Housing Distribution
Address Breakdown
Residential
12,551
Single Family
12,141
Multi-Family
410
Businesses
331
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices