Hemlock II Trinity Grove Plan, Trinity GroveSpringTX77379
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 Spring at Hemlock II Trinity Grove Plan, Trinity Grove, Spring, TX, 77379 priced at $500,990 converts $4,770/mo rent into $1,207/mo cash flow after a $2,452/mo obligation. Total monthly income equals $4,770/mo, and annual cash flow totals $14,490/yr on $164,826 invested. Return on cash invested prints 28.85% in year one, and rental yield reads 11.43% against a $500,990 entry. Equity gained on principal adds $3,233/yr, while 5% annual appreciation compiles into $138,414 by year five. Five-year ROI reaches 152% and total cumulative return in cash sums $250,531. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,770/mo property income covering a $2,452/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77379, Spring, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 33,204 (100%) |
| Owner Occupied HU | 22,558 (67.9%) |
| Renter Occupied HU | 8,869 (26.7%) |
| Vacant Housing Units | 1,777 ( 5.4%) |
| Median Home Value | $356,303 |
| Average Home Value | $400,335 |
Housing Distribution
Address Breakdown
Residential
31,197
Single Family
25,921
Multi-Family
5,276
Businesses
1,837
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
