Kingston Plan, Caldwell Crossing, Iowa Colony, TX, 77583 | $471/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Kingston Plan, Caldwell Crossing, Iowa Colony, TX, 77583 | $471/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2180 sft

1519 Copeland Dr, Rosharon, TX, 77583

4 Bed
3 Bath
2014 sft

1538 Copeland Dr, Rosharon, TX, 77583

5 Bed
4 Bath
2844 sft

1527 Copeland Dr, Rosharon, TX, 77583

4 Bed
2 Bath
- sft

1122 Elsinore Dr, Rosharon, TX, 77583

Nearby investment properties with comparable prices

4 Bed
3 Bath
2192 sft

Sweet Pea Plan, Aspire at Ashland, Angleton, TX, 77515

4 Bed
3 Bath
2042 sft

Hanna Plan, Caldwell Crossing, Rosharon, TX, 77583

4 Bed
3 Bath
2014 sft

1538 Copeland Dr, Rosharon, TX, 77583

5 Bed
3 Bath
2609 sft

10706 Sonny Trails Ct, Richmond, TX, 77469

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Iowa Colony at Kingston Plan, Caldwell Crossing, Iowa Colony, TX, 77583 with 5% annual appreciation on a $341,490 basis while $2,899/mo rent supports operations. Total monthly income totals $2,899/mo and a $1,671/mo payment preserves $471/mo for cash returns. Annual cash flow comes to $5,652/yr on $113,204 deployed, and return on cash invested reaches 24.9% in year one. Equity gained on principal adds $2,204/yr, and five-year appreciation sums $94,347 alongside rental yield of 10.19%. Five-year ROI measures 130.86% and total cumulative return in cash totals $148,134.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,899/mo property income versus a $1,671/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

It is our joy to welcome you to the Kingston/X40K floor plan, located in the Caldwell Crossing community! This is a single-story house that includes four bedrooms, two bathrooms, a two-car garage, spray foam insultation and has 3 sided brick masonry. This house spans 2,031 square feet and will be a lovely home for you and your family! As you enter the home, you will notice the two secondary bedrooms and the secondary bathroom next to the foyer. Each of the secondary bedrooms has a bright window and a tall closet, while the secondary bathroom in between the two rooms is finished with vinyl flooring, a linen nook, and a tub/shower combo. At the end of the foyer sits the family room, dining room, and L-shaped kitchen. This open concept living and dining space makes this house perfect for hosting parties or dinners for family or friends. The kitchen is equipped with extra counter space, a kitchen island, a tall pantry, and stainless-steel appliances. The utility room sits behind the kitchen and has room for a washer, dryer, and some storage space. The last secondary bedroom in the home is opposite the kitchen. It has a tall closet and a bright window that opens to the side of the home. The primary bedroom can be accessed via the family room. This bedroom has carpet flooring and two bright windows that open to the back of the house. The primary bedroom opens to the primary bathroom, complete with a double sink, vinyl flooring, a linen nook, and a separate toilet room. The bathro

Neighborhood Data

Neighborhood data shown for ZIP Code: 77583, Rosharon, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	21,326 (100%)
Owner Occupied HU	17,291 (81.1%)
Renter Occupied HU	1,560 ( 7.3%)
Vacant Housing Units	2,475 (11.6%)
Median Home Value	$360,995
Average Home Value	$403,554