Kempner Plan, LegacyLeague CityTX77573
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 League City at Kempner Plan, Legacy, League City, TX, 77573 with 5% annual appreciation on a $458,990 basis while $3,655/mo rent supports operations. Total monthly income totals $3,655/mo and a $2,247/mo payment preserves $391/mo for cash returns. Annual cash flow comes to $4,687/yr on $152,155 deployed, and return on cash invested reaches 22.99% in year one. Equity gained on principal adds $2,962/yr, and five-year appreciation sums $126,810 alongside rental yield of 9.56%. Five-year ROI measures 120.57% and total cumulative return in cash totals $183,452.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,655/mo property income versus a $2,247/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: 77573, League City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 38,215 (100%) |
| Owner Occupied HU | 26,640 (69.7%) |
| Renter Occupied HU | 9,939 (26.0%) |
| Vacant Housing Units | 1,636 ( 4.3%) |
| Median Home Value | $363,883 |
| Average Home Value | $407,754 |
Housing Distribution
Address Breakdown
Residential
35,692
Single Family
28,202
Multi-Family
7,490
Businesses
1,556
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Coventry Homes
Mls Name: Coventry Homes
Mls ID: #N/A