Cheyenne Plan, Westland RanchLeague CityTX77573
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 League City at Cheyenne Plan, Westland Ranch, League City, TX, 77573 listed at $414,490 pairs $3,382/mo rent with a $2,029/mo payment to leave $434/mo cash flow. Total monthly income runs $3,382/mo, and annual cash flow reaches $5,211/yr on $137,403 cash to close. Return on cash invested measures 23.7% in year one, and rental yield registers 9.79% at a $414,490 basis. Equity gained on principal adds $2,675/yr, and annual property appreciation at 5% supports $114,516 by year five. Five-year ROI tracks 124.41% and total cumulative return in cash totals $170,945. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,382/mo property income relative to a $2,029/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77573, League City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 38,215 (100%) |
| Owner Occupied HU | 26,640 (69.7%) |
| Renter Occupied HU | 9,939 (26.0%) |
| Vacant Housing Units | 1,636 ( 4.3%) |
| Median Home Value | $363,883 |
| Average Home Value | $407,754 |
Housing Distribution
Address Breakdown
Residential
35,692
Single Family
28,202
Multi-Family
7,490
Businesses
1,556
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ashton Woods
Mls Name: Ashton Woods Homes
Mls Provider:
Mls ID: #N/A