Idlewood Plan, Windrose Green : Cottage CollectionAngletonTX77515
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 Angleton at Idlewood Plan, Windrose Green: Cottage Collection, Angleton, TX, 77515 offers $2,477/mo rent that, after a $1,248/mo payment, leaves $664/mo cash flow. Total monthly income is $2,477/mo, and annual cash flow is $7,965/yr on $84,529 cash. Return on cash invested measures 29.33% in year one, and rental yield stands at 11.66% at a $254,990 entry. Equity gained on principal adds $1,645/yr while 5% annual appreciation compounds into $70,449 by year five. Five-year ROI records 154.57% and total cumulative return in cash reaches $130,661. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,477/mo property income versus a $1,248/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77515, Angleton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,883 (100%) |
| Owner Occupied HU | 9,301 (67.0%) |
| Renter Occupied HU | 3,197 (23.0%) |
| Vacant Housing Units | 1,385 ( 10.0%) |
| Median Home Value | $258,127 |
| Average Home Value | $284,750 |
Housing Distribution
Address Breakdown
Residential
12,820
Single Family
10,646
Multi-Family
2,174
Businesses
902
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
