Casoria Plan, Woodson's Reserve 80'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
Rental property for sale in Spring at Casoria Plan, Woodson's Reserve 80', Spring, TX, 77386 priced at $924,900 pairs $7,477/mo rent with $900/mo cash flow after a $4,527/mo payment. Total monthly income equals $7,477/mo, and annual cash flow comes to $10,798/yr on $304,292 invested. Return on cash invested is 23.61% in year one, and rental yield stands at 9.7% on a $924,900 basis. Equity gained on principal adds $5,968/yr, and 5% annual appreciation accumulates to $255,533 by year five. Five-year ROI measures 123.87% and total cumulative return in cash reaches $376,913. For financing, Ziffy Mortgage’s DSCR program evaluates $7,477/mo property income against a $4,527/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
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
