Llana Plan, Arabella on the PrairieRichmondTX77469
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 Richmond at Llana Plan, Arabella on the Prairie, Richmond, TX, 77469 uses $110,386 cash to close to unlock $6,838/yr annual cash flow and $570/mo monthly cash flow. Total monthly income runs $2,938/mo, and a $1,630/mo payment keeps the spread at $570/mo. Purchase price stands at $332,990, and rental yield measures 10.59% with $2,938/mo rent. Return on cash invested shows 26.1% in year one, and 5% annual appreciation builds toward $91,999 over five years. Five-year ROI reaches 137.26% and total cumulative return in cash records $151,513. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,938/mo property income covering a $1,630/mo payment rather than investor’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77469, Richmond, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,583 (100%) |
| Owner Occupied HU | 20,528 (71.8%) |
| Renter Occupied HU | 5,709 (20.0%) |
| Vacant Housing Units | 2,346 ( 8.2%) |
| Median Home Value | $366,886 |
| Average Home Value | $418,861 |
Housing Distribution
Address Breakdown
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices