Littleton Plan, Crosby FarmsCrosbyTX77532
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 Littleton Plan, Crosby Farms, Crosby, TX, 77532 priced at $286,990 converts $2,618/mo rent into $577/mo cash flow after a $1,405/mo obligation. Total monthly income equals $2,618/mo, and annual cash flow totals $6,922/yr on $95,137 invested. Return on cash invested prints 27.18% in year one, and rental yield reads 10.95% against a $286,990 entry. Equity gained on principal adds $1,852/yr, while 5% annual appreciation compiles into $79,290 by year five. Five-year ROI reaches 143.07% and total cumulative return in cash sums $136,111. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,618/mo property income covering a $1,405/mo payment, not borrower’s personal income.
Single Family
Built in 2025
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
