Langston Plan, Ellwood - Prestige Collection, 25bv0s Iowa Colony, TX, 77583 | 6.82% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Langston Plan, Ellwood - Prestige Collection, 25bv0s Iowa Colony, TX, 77583 | 6.82% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Stratford Plan, Ellwood - Signature Collection

5 Bed
4 Bath
2788 sft

Stratford Plan, Ellwood - Signature Collection, 6o3auu Iowa Colony, TX, 77583

4 Bed
2 Bath
1693 sft

21115 Autumn Heights Dr, Rosharon, TX, 77583

4 Bed
3 Bath
2175 sft

2502 Shallow Lake Dr, Iowa Colony, TX, 77583

4 Bed
3 Bath
2292 sft

21119 Autumn Heights Dr, Rosharon, TX, 77583

Nearby investment properties with comparable prices

Summerfield Plan, Ellwood - Heritage Collection

4 Bed
4 Bath
3196 sft

Summerfield Plan, Ellwood - Heritage Collection, Iowa Colony, TX, 77583

3 Bed
2 Bath
2578 sft

Atascadero Plan, Chenango Ranch, Angleton, TX, 77515

4 Bed
4 Bath
2356 sft

1016 Shady Oaks Dr, Angleton, TX, 77515

3 Bed
2 Bath
2585 sft

Ventura Plan, Chenango Ranch, Angleton, TX, 77515

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

Return on cash invested sits at 14.86% in year one, and rental yield is 6.82% on a $509,990 entry. Equity gained on principal adds $3,291/yr, while 5% annual appreciation builds toward $140,901 over five years. Five-year ROI reaches 76.94% and total cumulative return in cash sums $129,096. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,899/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Langston is a one-story single-family home that offers an open-concept layout, which makes entertaining family & friends a breeze. This plan features a primary bedroom near the back of the house, away from all other bedrooms which makes it easy to relax.

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