Plan 5058 Plan, Legacy 65FriendswoodTX77546
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
Investment property for sale in Friendswood at Plan 5058 Plan, Legacy 65, Friendswood, TX, 77546 earns $104/mo cash flow from $5,164/mo rent with a $3,402/mo payment. Total monthly income totals $5,164/mo, and annual cash flow totals $1,253/yr on $228,652 capital. ROI tracks 20.61% on current figures, and rental yield reads 8.92% at a $694,990 purchase. Equity gained on principal adds $4,485/yr, and 5% annual appreciation supports $192,013 over five years. Five-year ROI reaches 108.01% and total cumulative return in cash sums $246,963. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,164/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$117 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77546, Friendswood, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,116 (100%) |
| Owner Occupied HU | 15,639 (74.1%) |
| Renter Occupied HU | 4,813 (22.8%) |
| Vacant Housing Units | 664 ( 3.1%) |
| Median Home Value | $384,019 |
| Average Home Value | $441,191 |
Housing Distribution
Address Breakdown
Residential
20,364
Single Family
17,359
Multi-Family
3,005
Businesses
1,330
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Shea Homes
Mls Name: Shea Homes
Mls Provider:
Mls ID: #N/A