Merlin A Plan, The Reserve in PortlandPortlandTX78374
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 Portland at Merlin A Plan, The Reserve in Portland, Portland, TX, 78374 uses $134,258 cash to close to unlock $6,135/yr annual cash flow and $511/mo monthly cash flow. Total monthly income runs $3,391/mo, and a $1,982/mo payment keeps the spread at $511/mo. Purchase price stands at $405,000, and rental yield measures 10.05% with $3,391/mo rent. Return on cash invested shows 24.48% in year one, and 5% annual appreciation builds toward $111,894 over five years. Five-year ROI reaches 128.58% and total cumulative return in cash records $172,634. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,391/mo property income covering a $1,982/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: 78374, Portland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,093 (100%) |
| Owner Occupied HU | 4,883 (53.7%) |
| Renter Occupied HU | 2,838 (31.2%) |
| Vacant Housing Units | 1,372 (15.1%) |
| Median Home Value | $233,059 |
| Average Home Value | $265,830 |
Housing Distribution
Address Breakdown
Residential
8,017
Single Family
5,712
Multi-Family
2,305
Businesses
536
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
