Hawthorn II Plan, Trinity GroveSpringTX77377
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 Spring at Hawthorn II Plan, Trinity Grove, Spring, TX, 77377 with 5% annual appreciation on a $505,990 basis while $3,880/mo rent supports operations. Total monthly income totals $3,880/mo and a $2,477/mo payment preserves $281/mo for cash returns. Annual cash flow comes to $3,377/yr on $166,471 deployed, and return on cash invested reaches 22.09% in year one. Equity gained on principal adds $3,265/yr, and five-year appreciation sums $139,796 alongside rental yield of 9.2%. Five-year ROI measures 115.73% and total cumulative return in cash totals $192,652.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,880/mo property income versus a $2,477/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: 77377, Tomball, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,354 (100%) |
| Owner Occupied HU | 12,899 (74.3%) |
| Renter Occupied HU | 3,384 (19.5%) |
| Vacant Housing Units | 1,071 ( 6.2%) |
| Median Home Value | $383,186 |
| Average Home Value | $457,914 |
Housing Distribution
Address Breakdown
Residential
15,635
Single Family
14,343
Multi-Family
1,292
Businesses
1,368
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
