GRANBURY Plan, Audubon - 70', Magnolia, TX, 77354 | 8.45% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3063 sft

3219 Chippers Xing, Montgomery, TX, 77356

5 Bed
3 Bath
2847 sft

10212 Prairie Creek Ln, Conroe, TX, 77384

4 Bed
3 Bath
2551 sft

119 Bluebell Woods Way, Willis, TX, 77318

5 Bed
5 Bath
5357 sft

19315 Puget Ln, Spring, TX, 77388

Nearby investment properties with comparable prices

4 Bed
4 Bath
3603 sft

3231 Bushy Hawthorne Dr, Conroe, TX, 77301

4 Bed
3 Bath
2785 sft

14902 Rural Ridge Rd, Cypress, TX, 77429

4 Bed
3 Bath
2586 sft

18215 Hardy Fir Ct, Conroe, TX, 77302

4 Bed
3 Bath
2262 sft

223 Navasota Narrows Ct, Conroe, TX, 77304

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

Return on cash invested sits at 19.8% in year one, and rental yield is 8.45% on a $592,000 entry. Equity gained on principal adds $3,820/yr, while 5% annual appreciation builds toward $163,559 over five years. Five-year ROI reaches 103.44% and total cumulative return in cash sums $201,476. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,168/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: 77354, Magnolia, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,545 (100%)
Owner Occupied HU	15,505 (75.5%)
Renter Occupied HU	3,830 (18.6%)
Vacant Housing Units	1,210 ( 5.9%)
Median Home Value	$465,218
Average Home Value	$529,342