Kennedy Plan, The Residences Collection at Oakberry TrailsWallerTX77484
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 Waller at Kennedy Plan, The Residences Collection at Oakberry Trails, Waller, TX, 77484 offers a 9.06% rental yield on a $387,990 purchase with $2,928/mo rent. Total monthly income registers $2,928/mo, and a $1,899/mo payment leaves $169/mo available for distribution. Annual cash flow reaches $2,028/yr on $128,619 to close, and return on cash invested stands at 21.49% in year one. Equity gained on principal adds $2,504/yr while 5% annual appreciation supports $107,194 over five years. Portfolio math shows five-year ROI at 112.49% and total cumulative return in cash at $144,685. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,928/mo property income against a $1,899/mo payment rather than investor’s personal income documents like 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: 77484, Waller, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,554 (100%) |
| Owner Occupied HU | 3,507 (63.1%) |
| Renter Occupied HU | 1,528 (27.5%) |
| Vacant Housing Units | 519 ( 9.3%) |
| Median Home Value | $338,828 |
| Average Home Value | $419,791 |
Housing Distribution
Address Breakdown
Residential
5,374
Single Family
4,936
Multi-Family
438
Businesses
511
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
