Kinglet Plan, Woodson's Reserve 45'SpringTX77386
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 Spring at Kinglet Plan, Woodson's Reserve 45', Spring, TX, 77386 priced at $415,900 converts $3,156/mo rent into $198/mo cash flow after a $2,036/mo obligation. Total monthly income equals $3,156/mo, and annual cash flow totals $2,377/yr on $137,871 invested. Return on cash invested prints 21.63% in year one, and rental yield reads 9.11% against a $415,900 entry. Equity gained on principal adds $2,684/yr, while 5% annual appreciation compiles into $114,906 by year five. Five-year ROI reaches 113.33% and total cumulative return in cash sums $156,244. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,156/mo property income covering a $2,036/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77386, Spring, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 24,626 (100%) |
| Owner Occupied HU | 18,540 (75.3%) |
| Renter Occupied HU | 4,987 (20.3%) |
| Vacant Housing Units | 1,099 ( 4.5%) |
| Median Home Value | $383,165 |
| Average Home Value | $437,179 |
Housing Distribution
Address Breakdown
Residential
24,337
Single Family
22,086
Multi-Family
2,251
Businesses
851
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
