MAXWELL Plan, Audubon - 80', Magnolia, TX, 77354 | $314/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3310 sft

15152 Paradise View Dr, Willis, TX, 77318

5 Bed
7 Bath
5688 sft

6 Kimberling Ct, Tomball, TX, 77375

5 Bed
5 Bath
3700 sft

41719 Big Red Dr, Montgomery, TX, 77316

- Bed
5 Bath
4808 sft

19550 Fm 2854 Rd, Montgomery, TX, 77316

Nearby investment properties with comparable prices

- Bed
4 Bath
4081 sft

40610 Ithaca Ln, Magnolia, TX, 77354

5 Bed
5 Bath
4891 sft

4891W Plan, The Woodlands Hills 75', Willis, TX, 77318

5 Bed
4 Bath
2895 sft

23572 Holly Ln, Hockley, TX, 77447

4 Bed
4 Bath
2983 sft

17505 Julianne Dr, Waller, TX, 77484

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

Return on cash invested sits at 21.37% in year one, and rental yield is 8.97% on a $872,000 entry. Equity gained on principal adds $5,627/yr, while 5% annual appreciation builds toward $240,918 over five years. Five-year ROI reaches 111.89% and total cumulative return in cash sums $321,005. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,515/mo property income rather than buyer’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 77354, Magnolia, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	20,545 (100%)
Owner Occupied HU	15,505 (75.5%)
Renter Occupied HU	3,830 (18.6%)
Vacant Housing Units	1,210 ( 5.9%)
Median Home Value	$465,218
Average Home Value	$529,342