Crockett Plan, Sienna Townhomes at Parkway Place Sales Phase 2, Missouri City, TX, 77459 | $850/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1950 sft

4606 Topaz Trail Dr, Sugar Land, TX, 77479

4 Bed
4 Bath
3344 sft

9911 Chalford Dr, Sugar Land, TX, 77498

4 Bed
3 Bath
2392 sft

2611 Cottage Step Trl, Fresno, TX, 77545

3 Bed
2 Bath
2070 sft

5534 Lymbar Dr, Houston, TX, 77096

Nearby investment properties with comparable prices

3 Bed
2 Bath
1337 sft

5407 Briana Dee Dr, Rosharon, TX, 77583

3 Bed
2 Bath
1559 sft

1610 Crystal Fawn Ct, Rosenberg, TX, 77469

4 Bed
3 Bath
2304 sft

6927 Leandra Dr, Houston, TX, 77083

3 Bed
2 Bath
1625 sft

Kendalia Plan, Build On Your Lot, Houston, TX, 77063

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Missouri City at Crockett Plan, Sienna Townhomes at Parkway Place Sales Phase 2, Missouri City, TX, 77459 with 5% annual appreciation on a $312,490 basis while $3,072/mo rent supports operations. Total monthly income totals $3,072/mo and a $1,529/mo payment preserves $850/mo for cash returns. Annual cash flow comes to $10,204/yr on $103,590 deployed, and return on cash invested reaches 29.76% in year one. Equity gained on principal adds $2,016/yr, and five-year appreciation sums $86,335 alongside rental yield of 11.8%. Five-year ROI measures 156.9% and total cumulative return in cash totals $162,537.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,072/mo property income versus a $1,529/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 77459, Missouri City, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	32,944 (100%)
Owner Occupied HU	26,467 (80.3%)
Renter Occupied HU	5,147 (15.6%)
Vacant Housing Units	1,330 ( 4.0%)
Median Home Value	$397,528
Average Home Value	$448,031