Denali Plan, Deer Trail EstatesConroeTX77303
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 Conroe at Denali Plan, Deer Trail Estates, Conroe, TX, 77303 generates $4,404/mo in rent and, after a $1,762/mo payment, leaves $1,844/mo in cash flow. Total monthly income is $4,404/mo, and annual cash flow is $22,128/yr on $119,337 invested. Return on cash invested sits at 38.45% in year one, and rental yield is 14.68% on a $359,990 entry. Equity gained on principal adds $2,323/yr, while 5% annual appreciation builds toward $99,459 over five years. Five-year ROI reaches 203.53% and total cumulative return in cash sums $242,886. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,404/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77303, Conroe, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,577 (100%) |
| Owner Occupied HU | 6,547 (68.4%) |
| Renter Occupied HU | 2,463 (25.7%) |
| Vacant Housing Units | 567 ( 5.9%) |
| Median Home Value | $305,121 |
| Average Home Value | $343,028 |
Housing Distribution
Address Breakdown
Residential
9,827
Single Family
8,708
Multi-Family
1,119
Businesses
447
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
