Brazos Plan, Hickory RidgeElmendorfTX78112
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 Elmendorf at Brazos Plan, Hickory Ridge, Elmendorf, TX, 78112 priced at $297,990 converts $2,660/mo rent into $540/mo cash flow after a $1,459/mo obligation. Total monthly income equals $2,660/mo, and annual cash flow totals $6,485/yr on $98,784 invested. Return on cash invested prints 26.47% in year one, and rental yield reads 10.71% against a $297,990 entry. Equity gained on principal adds $1,923/yr, while 5% annual appreciation compiles into $82,329 by year five. Five-year ROI reaches 139.27% and total cumulative return in cash sums $137,573. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,660/mo property income covering a $1,459/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78112, Elmendorf, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,837 (100%) |
| Owner Occupied HU | 3,111 (81.1%) |
| Renter Occupied HU | 463 (12.1%) |
| Vacant Housing Units | 263 ( 6.9%) |
| Median Home Value | $225,106 |
| Average Home Value | $267,048 |
Housing Distribution
Address Breakdown
Residential
3,591
Single Family
3,591
Multi-Family
0
Businesses
123
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices