The Cardinal II Plan, Audubon 40'sMagnoliaTX77354
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 Magnolia at The Cardinal II Plan, Audubon 40's, Magnolia, TX, 77354 priced at $259,990 pairs $2,561/mo rent with $712/mo cash flow after a $1,273/mo payment. Total monthly income equals $2,561/mo, and annual cash flow comes to $8,540/yr on $86,187 invested. Return on cash invested is 29.82% in year one, and rental yield stands at 11.82% on a $259,990 basis. Equity gained on principal adds $1,678/yr, and 5% annual appreciation accumulates to $71,830 by year five. Five-year ROI measures 157.2% and total cumulative return in cash reaches $135,482. For financing, Ziffy Mortgage’s DSCR program evaluates $2,561/mo property income against a $1,273/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77354, Magnolia, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,545 (100%) |
| Owner Occupied HU | 15,505 (75.5%) |
| Renter Occupied HU | 3,830 (18.6%) |
| Vacant Housing Units | 1,210 ( 5.9%) |
| Median Home Value | $465,218 |
| Average Home Value | $529,342 |
Housing Distribution
Address Breakdown
Residential
18,911
Single Family
16,788
Multi-Family
2,123
Businesses
1,260
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
