The 2082 Plan, Muir WoodAndersonTX77830
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 Anderson at The 2082 Plan, Muir Wood, Anderson, TX, 77830 priced at $402,900 converts $3,048/mo rent into $183/mo cash flow after a $1,972/mo obligation. Total monthly income equals $3,048/mo, and annual cash flow totals $2,195/yr on $133,561 invested. Return on cash invested prints 21.55% in year one, and rental yield reads 9.08% against a $402,900 entry. Equity gained on principal adds $2,600/yr, while 5% annual appreciation compiles into $111,314 by year five. Five-year ROI reaches 112.86% and total cumulative return in cash sums $150,734. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,048/mo property income covering a $1,972/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77830, Anderson, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,730 (100%) |
| Owner Occupied HU | 1,234 (71.3%) |
| Renter Occupied HU | 204 (11.8%) |
| Vacant Housing Units | 292 (16.9%) |
| Median Home Value | $432,639 |
| Average Home Value | $458,971 |
Housing Distribution
Address Breakdown
Residential
1,392
Single Family
1,392
Multi-Family
0
Businesses
132
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
