The Elm B Plan, The Woodlands of HoustonKathleenGA31047
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 Kathleen at The Elm B Plan, The Woodlands of Houston, Kathleen, GA, 31047 priced at $406,626 converts $2,842/mo rent into $337/mo cash flow after a $1,990/mo obligation. Total monthly income equals $2,842/mo, and annual cash flow totals $4,049/yr on $134,797 invested. Return on cash invested prints 22.91% in year one, and rental yield reads 8.39% against a $406,626 entry. Equity gained on principal adds $2,624/yr, while 5% annual appreciation compiles into $112,343 by year five. Five-year ROI reaches 118.91% and total cumulative return in cash sums $160,292. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,842/mo property income covering a $1,990/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$30 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 31047, Kathleen, GA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,804 (100%) |
| Owner Occupied HU | 5,244 (77.1%) |
| Renter Occupied HU | 1,224 (18.0%) |
| Vacant Housing Units | 336 ( 4.9%) |
| Median Home Value | $335,260 |
| Average Home Value | $367,641 |
Housing Distribution
Address Breakdown
Residential
6,962
Single Family
6,730
Multi-Family
232
Businesses
146
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
