Hillwood Plan, The Highlands : Richmond CollectionsPorterTX77365
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 Porter at Hillwood Plan, The Highlands: Richmond Collections, Porter, TX, 77365 offers $3,288/mo rent that, after a $1,982/mo payment, leaves $408/mo cash flow. Total monthly income is $3,288/mo, and annual cash flow is $4,899/yr on $134,254 cash. Return on cash invested measures 23.56% in year one, and rental yield stands at 9.74% at a $404,990 entry. Equity gained on principal adds $2,613/yr while 5% annual appreciation compounds into $111,891 by year five. Five-year ROI records 123.63% and total cumulative return in cash reaches $165,982. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,288/mo property income versus a $1,982/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: 77365, Porter, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,096 (100%) |
| Owner Occupied HU | 13,667 (71.6%) |
| Renter Occupied HU | 4,269 (22.4%) |
| Vacant Housing Units | 1,160 ( 6.1%) |
| Median Home Value | $324,501 |
| Average Home Value | $369,441 |
Housing Distribution
Address Breakdown
Residential
18,075
Single Family
16,452
Multi-Family
1,623
Businesses
850
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
