Passionflower II Plan, Aspire at The Hills of Town CreekMontgomeryTX77356
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 Montgomery at Passionflower II Plan, Aspire at The Hills of Town Creek, Montgomery, TX, 77356 priced at $330,990 converts $2,990/mo rent into $636/mo cash flow after a $1,620/mo obligation. Total monthly income equals $2,990/mo, and annual cash flow totals $7,636/yr on $109,723 invested. Return on cash invested prints 26.87% in year one, and rental yield reads 10.84% against a $330,990 entry. Equity gained on principal adds $2,136/yr, while 5% annual appreciation compiles into $91,446 by year five. Five-year ROI reaches 141.4% and total cumulative return in cash sums $155,145. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,990/mo property income covering a $1,620/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: 77356, Montgomery, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,071 (100%) |
| Owner Occupied HU | 11,927 (69.9%) |
| Renter Occupied HU | 2,595 (15.2%) |
| Vacant Housing Units | 2,549 (14.9%) |
| Median Home Value | $480,331 |
| Average Home Value | $586,627 |
Housing Distribution
Address Breakdown
Residential
16,601
Single Family
14,964
Multi-Family
1,637
Businesses
1,222
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • K Hovnanian Homes
Mls Name: K. Hovnanian Companies, LLC
Mls Provider:
Mls ID: #N/A