Layton Plan, Sienna 65' HomesitesMissouri CityTX77459
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 Missouri City at Layton Plan, Sienna 65' Homesites, Missouri City, TX, 77459 priced at $649,990 converts $4,802/mo rent into $180/mo cash flow after a $3,181/mo obligation. Total monthly income equals $4,802/mo, and annual cash flow totals $2,162/yr on $213,847 invested. Return on cash invested prints 21.07% in year one, and rental yield reads 8.87% against a $649,990 entry. Equity gained on principal adds $4,194/yr, while 5% annual appreciation compiles into $179,580 by year five. Five-year ROI reaches 110.27% and total cumulative return in cash sums $235,811. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,802/mo property income covering a $3,181/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77459, Missouri City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,944 (100%) |
| Owner Occupied HU | 26,467 (80.3%) |
| Renter Occupied HU | 5,147 (15.6%) |
| Vacant Housing Units | 1,330 ( 4.0%) |
| Median Home Value | $397,528 |
| Average Home Value | $448,031 |
Housing Distribution
Address Breakdown
Residential
31,456
Single Family
29,313
Multi-Family
2,143
Businesses
1,689
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • David Weekley Homes
Mls Name: David Weekley Homes
Mls Provider:
Mls ID: #N/A