Plan Cambridge Plan, Meridiana: 50ft. lotsManvelTX77578
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 Manvel at Plan Cambridge Plan, Meridiana: 50ft. lots, Manvel, TX, 77578 offers $4,086/mo rent that, after a $2,550/mo payment, leaves $381/mo cash flow. Total monthly income is $4,086/mo, and annual cash flow is $4,574/yr on $171,406 cash. Return on cash invested measures 22.73% in year one, and rental yield stands at 9.41% at a $520,990 entry. Equity gained on principal adds $3,362/yr while 5% annual appreciation compounds into $143,940 by year five. Five-year ROI records 119.17% and total cumulative return in cash reaches $204,262. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,086/mo property income versus a $2,550/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77578, Manvel, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,693 (100%) |
| Owner Occupied HU | 9,657 (82.6%) |
| Renter Occupied HU | 1,463 (12.5%) |
| Vacant Housing Units | 573 ( 4.9%) |
| Median Home Value | $377,590 |
| Average Home Value | $400,715 |
Housing Distribution
Address Breakdown
Residential
11,430
Single Family
10,460
Multi-Family
970
Businesses
469
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
