The 2082 Plan, Grand LakeSnookTX77878
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 Snook at The 2082 Plan, Grand Lake, Snook, TX, 77878 offers a 11.17% rental yield on a $313,900 purchase with $2,921/mo rent. Total monthly income registers $2,921/mo, and a $1,536/mo payment leaves $624/mo available for distribution. Annual cash flow reaches $7,490/yr on $104,058 to close, and return on cash invested stands at 27.11% in year one. Equity gained on principal adds $2,026/yr while 5% annual appreciation supports $86,725 over five years. Portfolio math shows five-year ROI at 142.96% and total cumulative return in cash at $148,760. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,921/mo property income against a $1,536/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$65 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77878, Snook, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 63 (100%) |
| Owner Occupied HU | 54 (85.7%) |
| Renter Occupied HU | 9 (14.3%) |
| Vacant Housing Units | 0 |
| Median Home Value | $183,333 |
| Average Home Value | $281,944 |
Housing Distribution
Address Breakdown
Residential
473
Single Family
1
Multi-Family
0
Businesses
63
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
