Larissa Plan, IdlelochHuffmanTX77336
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 Huffman at Larissa Plan, Idleloch, Huffman, TX, 77336 offers a 10.32% rental yield on a $256,740 purchase with $2,209/mo rent. Total monthly income registers $2,209/mo, and a $1,257/mo payment leaves $383/mo available for distribution. Annual cash flow reaches $4,595/yr on $85,109 to close, and return on cash invested stands at 25.31% in year one. Equity gained on principal adds $1,657/yr while 5% annual appreciation supports $70,933 over five years. Portfolio math shows five-year ROI at 132.99% and total cumulative return in cash at $113,186. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,209/mo property income against a $1,257/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: 77336, Huffman, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,060 (100%) |
| Owner Occupied HU | 4,679 (77.2%) |
| Renter Occupied HU | 1,011 (16.7%) |
| Vacant Housing Units | 370 ( 6.1%) |
| Median Home Value | $364,627 |
| Average Home Value | $394,164 |
Housing Distribution
Address Breakdown
Residential
5,720
Single Family
5,405
Multi-Family
315
Businesses
371
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
