Kitson Plan, Indian Springs : Cottage CollectionCrosbyTX77532
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 Crosby at Kitson Plan, Indian Springs: Cottage Collection, Crosby, TX, 77532 generates $2,165/mo in rent and, after a $1,209/mo payment, leaves $409/mo in cash flow. Total monthly income is $2,165/mo, and annual cash flow is $4,902/yr on $81,877 invested. Return on cash invested sits at 25.9% in year one, and rental yield is 10.52% on a $246,990 entry. Equity gained on principal adds $1,594/yr, while 5% annual appreciation builds toward $68,239 over five years. Five-year ROI reaches 136.17% and total cumulative return in cash sums $111,493. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,165/mo property income rather than buyer’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77532, Crosby, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,959 (100%) |
| Owner Occupied HU | 10,830 (77.6%) |
| Renter Occupied HU | 2,376 (17.0%) |
| Vacant Housing Units | 753 ( 5.4%) |
| Median Home Value | $295,326 |
| Average Home Value | $329,899 |
Housing Distribution
Address Breakdown
Residential
13,454
Single Family
13,004
Multi-Family
450
Businesses
669
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
