Bogata Plan, Woodson's Reserve 70'SpringTX77386
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 Spring at Bogata Plan, Woodson's Reserve 70', Spring, TX, 77386 listed at $713,900 pairs $5,555/mo rent with a $3,494/mo payment to leave $479/mo cash flow. Total monthly income runs $5,555/mo, and annual cash flow reaches $5,742/yr on $234,873 cash to close. Return on cash invested measures 22.51% in year one, and rental yield registers 9.34% at a $713,900 basis. Equity gained on principal adds $4,607/yr, and annual property appreciation at 5% supports $197,237 by year five. Five-year ROI tracks 117.95% and total cumulative return in cash totals $277,032. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,555/mo property income relative to a $3,494/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77386, Spring, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,626 (100%) |
| Owner Occupied HU | 18,540 (75.3%) |
| Renter Occupied HU | 4,987 (20.3%) |
| Vacant Housing Units | 1,099 ( 4.5%) |
| Median Home Value | $383,165 |
| Average Home Value | $437,179 |
Housing Distribution
Address Breakdown
Residential
24,337
Single Family
22,086
Multi-Family
2,251
Businesses
851
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
