BEVERLY Plan, Park Hill VillasStaffordTX77477
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 Stafford at BEVERLY Plan, Park Hill Villas, Stafford, TX, 77477 earns $12/mo cash flow from $2,579/mo rent with a $1,767/mo payment. Total monthly income totals $2,579/mo, and annual cash flow totals $142/yr on $119,668 capital. ROI tracks 20.03% on current figures, and rental yield reads 8.57% at a $360,990 purchase. Equity gained on principal adds $2,329/yr, and 5% annual appreciation supports $99,735 over five years. Five-year ROI reaches 104.68% and total cumulative return in cash sums $125,264. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,579/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: 77477, Stafford, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,943 (100%) |
| Owner Occupied HU | 6,026 (37.8%) |
| Renter Occupied HU | 8,493 (53.3%) |
| Vacant Housing Units | 1,424 ( 8.9%) |
| Median Home Value | $281,260 |
| Average Home Value | $312,979 |
Housing Distribution
Address Breakdown
Residential
14,307
Single Family
7,249
Multi-Family
7,058
Businesses
2,367
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
