Ozark Plan, Grand PinesMagnoliaTX77355
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 Ozark Plan, Grand Pines, Magnolia, TX, 77355 priced at $335,490 converts $2,831/mo rent into $445/mo cash flow after a $1,642/mo obligation. Total monthly income equals $2,831/mo, and annual cash flow totals $5,344/yr on $111,215 invested. Return on cash invested prints 24.71% in year one, and rental yield reads 10.13% against a $335,490 entry. Equity gained on principal adds $2,165/yr, while 5% annual appreciation compiles into $92,690 by year five. Five-year ROI reaches 129.85% and total cumulative return in cash sums $144,414. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,831/mo property income covering a $1,642/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77355, Magnolia, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,302 (100%) |
| Owner Occupied HU | 10,090 (82.0%) |
| Renter Occupied HU | 1,595 (13.0%) |
| Vacant Housing Units | 617 ( 5.0%) |
| Median Home Value | $431,647 |
| Average Home Value | $498,244 |
Housing Distribution
Address Breakdown
Residential
12,551
Single Family
12,141
Multi-Family
410
Businesses
331
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
