Oxford Plan, Riverwood Ranch : Watermill CollectionAngletonTX77515
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 Angleton at Oxford Plan, Riverwood Ranch: Watermill Collection, Angleton, TX, 77515 priced at $282,990 pairs $2,280/mo rent with $268/mo cash flow after a $1,385/mo payment. Total monthly income equals $2,280/mo, and annual cash flow comes to $3,212/yr on $93,811 invested. Return on cash invested is 23.33% in year one, and rental yield stands at 9.67% on a $282,990 basis. Equity gained on principal adds $1,826/yr, and 5% annual appreciation accumulates to $78,185 by year five. Five-year ROI measures 122.42% and total cumulative return in cash reaches $114,839. For financing, Ziffy Mortgage’s DSCR program evaluates $2,280/mo property income against a $1,385/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77515, Angleton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,883 (100%) |
| Owner Occupied HU | 9,301 (67.0%) |
| Renter Occupied HU | 3,197 (23.0%) |
| Vacant Housing Units | 1,385 ( 10.0%) |
| Median Home Value | $258,127 |
| Average Home Value | $284,750 |
Housing Distribution
Address Breakdown
Residential
12,820
Single Family
10,646
Multi-Family
2,174
Businesses
902
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
