Bluffstone Plan, Sterling Creek 60' HomesitesFriendswoodTX77546
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 Friendswood at Bluffstone Plan, Sterling Creek 60' Homesites, Friendswood, TX, 77546 priced at $584,990 pairs $5,184/mo rent with $1,024/mo cash flow after a $2,863/mo payment. Total monthly income equals $5,184/mo, and annual cash flow comes to $12,291/yr on $192,462 invested. Return on cash invested is 26.45% in year one, and rental yield stands at 10.63% on a $584,990 basis. Equity gained on principal adds $3,775/yr, and 5% annual appreciation accumulates to $161,622 by year five. Five-year ROI measures 139.1% and total cumulative return in cash reaches $267,711. For financing, Ziffy Mortgage’s DSCR program evaluates $5,184/mo property income against a $2,863/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77546, Friendswood, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,116 (100%) |
| Owner Occupied HU | 15,639 (74.1%) |
| Renter Occupied HU | 4,813 (22.8%) |
| Vacant Housing Units | 664 ( 3.1%) |
| Median Home Value | $384,019 |
| Average Home Value | $441,191 |
Housing Distribution
Address Breakdown
Residential
20,364
Single Family
17,359
Multi-Family
3,005
Businesses
1,330
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: April Bradshaw • David Weekley Homes
Mls Name: David Weekley Homes
Mls Provider:
Mls ID: #N/A