Ramsey Plan, Cotton Gateway : Watermill CollectionMaxwellTX78656
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 Maxwell at Ramsey Plan, Cotton Gateway: Watermill Collection, Maxwell, TX, 78656 offers $2,327/mo rent that, after a $1,214/mo payment, leaves $563/mo cash flow. Total monthly income is $2,327/mo, and annual cash flow is $6,759/yr on $82,209 cash. Return on cash invested measures 28.13% in year one, and rental yield stands at 11.26% at a $247,990 entry. Equity gained on principal adds $1,600/yr while 5% annual appreciation compounds into $68,515 by year five. Five-year ROI records 148.18% and total cumulative return in cash reaches $121,815. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,327/mo property income versus a $1,214/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: 78656, Maxwell, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,312 (100%) |
| Owner Occupied HU | 1,747 (75.6%) |
| Renter Occupied HU | 430 (18.6%) |
| Vacant Housing Units | 135 ( 5.8%) |
| Median Home Value | $289,295 |
| Average Home Value | $288,452 |
Housing Distribution
Address Breakdown
Residential
1,923
Single Family
1,923
Multi-Family
0
Businesses
52
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
