Dahlia Plan, Samara : Wildflower IV & Richmond CollectionsLeague 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
Rental property for sale in League City at Dahlia Plan, Samara: Wildflower IV & Richmond Collections, League City, TX, 77573 generates $3,299/mo in rent and, after a $1,821/mo payment, leaves $653/mo in cash flow. Total monthly income is $3,299/mo, and annual cash flow is $7,841/yr on $123,315 invested. Return on cash invested sits at 26.27% in year one, and rental yield is 10.64% on a $371,990 entry. Equity gained on principal adds $2,400/yr, while 5% annual appreciation builds toward $102,774 over five years. Five-year ROI reaches 138.17% and total cumulative return in cash sums $170,382. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,299/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
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 • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A