Hawthorn II Plan, Trinity GroveTomballTX77377
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 Tomball at Hawthorn II Plan, Trinity Grove, Tomball, TX, 77377 offers $3,880/mo rent that, after a $2,477/mo payment, leaves $281/mo cash flow. Total monthly income is $3,880/mo, and annual cash flow is $3,377/yr on $166,471 cash. Return on cash invested measures 22.09% in year one, and rental yield stands at 9.2% at a $505,990 entry. Equity gained on principal adds $3,265/yr while 5% annual appreciation compounds into $139,796 by year five. Five-year ROI records 115.73% and total cumulative return in cash reaches $192,652. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,880/mo property income versus a $2,477/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
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
