Layton Plan, Sienna 65' Homesites, Missouri City, TX, 77459 | $818/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
2950 sft

20519 Fertile Valley Ln, Richmond, TX, 77407

5 Bed
4 Bath
4193 sft

3102 Williams Glen Dr, Sugar Land, TX, 77479

5 Bed
4 Bath
3231 sft

2015 Laurelwood Trl, Missouri City, TX, 77459

3 Bed
3 Bath
2152 sft

4162 Meyerwood Dr, Houston, TX, 77025

Nearby investment properties with comparable prices

4 Bed
3 Bath
2496 sft

1310 Willow Walk Dr, Missouri City, TX, 77459

3 Bed
3 Bath
2258 sft

3011 Moontide Ln, Houston, TX, 77063

5 Bed
4 Bath
3108 sft

422 Fm 2917 Rd, Alvin, TX, 77511

3 Bed
3 Bath
2448 sft

6728 Buffalo Speedway, Houston, TX, 77005

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 Missouri City at Layton Plan, Sienna 65' Homesites, Missouri City, TX, 77459 with 5% annual appreciation on a $610,990 basis while $5,162/mo rent supports operations. Total monthly income totals $5,162/mo and a $2,990/mo payment preserves $818/mo for cash returns. Annual cash flow comes to $9,812/yr on $201,016 deployed, and return on cash invested reaches 24.94% in year one. Equity gained on principal adds $3,943/yr, and five-year appreciation sums $168,805 alongside rental yield of 10.14%. Five-year ROI measures 131.02% and total cumulative return in cash totals $263,370.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $5,162/mo property income versus a $2,990/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

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