Plan 2500 Modeled Plan, Mustang ValleyManorTX78653
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 Manor at Plan 2500 Modeled Plan, Mustang Valley, Manor, TX, 78653 generates $2,908/mo in rent and, after a $1,831/mo payment, leaves $248/mo in cash flow. Total monthly income is $2,908/mo, and annual cash flow is $2,976/yr on $123,979 invested. Return on cash invested sits at 22.31% in year one, and rental yield is 9.33% on a $373,995 entry. Equity gained on principal adds $2,413/yr, while 5% annual appreciation builds toward $103,328 over five years. Five-year ROI reaches 116.91% and total cumulative return in cash sums $144,947. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,908/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78653, Manor, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,105 (100%) |
| Owner Occupied HU | 13,219 (73.0%) |
| Renter Occupied HU | 3,411 (18.8%) |
| Vacant Housing Units | 1,475 ( 8.1%) |
| Median Home Value | $379,053 |
| Average Home Value | $442,432 |
Housing Distribution
Address Breakdown
Residential
15,691
Single Family
14,498
Multi-Family
1,193
Businesses
503
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
