Berkley Plan, AudubonMagnoliaTX77354
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 Berkley Plan, Audubon, Magnolia, TX, 77354 offers $3,005/mo rent that, after a $1,718/mo payment, leaves $509/mo cash flow. Total monthly income is $3,005/mo, and annual cash flow is $6,108/yr on $116,353 cash. Return on cash invested measures 25.16% in year one, and rental yield stands at 10.27% at a $350,990 entry. Equity gained on principal adds $2,265/yr while 5% annual appreciation compounds into $96,972 by year five. Five-year ROI records 132.19% and total cumulative return in cash reaches $153,805. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,005/mo property income versus a $1,718/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77354, Magnolia, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,545 (100%) |
| Owner Occupied HU | 15,505 (75.5%) |
| Renter Occupied HU | 3,830 (18.6%) |
| Vacant Housing Units | 1,210 ( 5.9%) |
| Median Home Value | $465,218 |
| Average Home Value | $529,342 |
Housing Distribution
Address Breakdown
Residential
18,911
Single Family
16,788
Multi-Family
2,123
Businesses
1,260
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
