Nichols Plan, Magnolia WoodsMagnoliaTX77354
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 Magnolia at Nichols Plan, Magnolia Woods, Magnolia, TX, 77354 generates $4,321/mo in rent and, after a $2,897/mo payment, leaves $112/mo in cash flow. Total monthly income is $4,321/mo, and annual cash flow is $1,343/yr on $194,735 invested. Return on cash invested sits at 20.75% in year one, and rental yield is 8.76% on a $591,900 entry. Equity gained on principal adds $3,819/yr, while 5% annual appreciation builds toward $163,531 over five years. Five-year ROI reaches 108.53% and total cumulative return in cash sums $211,345. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,321/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 |
Housing Distribution
Address Breakdown
Residential
18,911
Single Family
16,788
Multi-Family
2,123
Businesses
1,260
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
