Hill Plan, Laurel LandingAlvinTX77511
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 Alvin at Hill Plan, Laurel Landing, Alvin, TX, 77511 with 5% annual appreciation on a $303,990 basis while $2,590/mo rent supports operations. Total monthly income totals $2,590/mo and a $1,488/mo payment preserves $428/mo for cash returns. Annual cash flow comes to $5,138/yr on $100,773 deployed, and return on cash invested reaches 25.01% in year one. Equity gained on principal adds $1,962/yr, and five-year appreciation sums $83,987 alongside rental yield of 10.22%. Five-year ROI measures 131.43% and total cumulative return in cash totals $132,449.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,590/mo property income versus a $1,488/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77511, Alvin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,861 (100%) |
| Owner Occupied HU | 14,550 (66.6%) |
| Renter Occupied HU | 5,626 (25.7%) |
| Vacant Housing Units | 1,685 ( 7.7%) |
| Median Home Value | $269,812 |
| Average Home Value | $298,856 |
Housing Distribution
Address Breakdown
Residential
20,032
Single Family
17,392
Multi-Family
2,640
Businesses
1,090
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices