Falcon Plan, Spring Creek TrailsMagnoliaTX77355
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 Magnolia at Falcon Plan, Spring Creek Trails, Magnolia, TX, 77355 with 5% annual appreciation on a $250,240 basis while $2,184/mo rent supports operations. Total monthly income totals $2,184/mo and a $1,225/mo payment preserves $404/mo for cash returns. Annual cash flow comes to $4,852/yr on $82,955 deployed, and return on cash invested reaches 25.76% in year one. Equity gained on principal adds $1,615/yr, and five-year appreciation sums $69,137 alongside rental yield of 10.47%. Five-year ROI measures 135.44% and total cumulative return in cash totals $112,357.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,184/mo property income versus a $1,225/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77355, Magnolia, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,302 (100%) |
| Owner Occupied HU | 10,090 (82.0%) |
| Renter Occupied HU | 1,595 (13.0%) |
| Vacant Housing Units | 617 ( 5.0%) |
| Median Home Value | $431,647 |
| Average Home Value | $498,244 |
Housing Distribution
Address Breakdown
Residential
12,551
Single Family
12,141
Multi-Family
410
Businesses
331
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
