The Glacier (N304) Plan, Riviera Pines - Traditional SeriesHuffmanTX77336
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
Total monthly income totals $2,070/mo and a $1,026/mo payment preserves $580/mo for cash returns. Annual cash flow comes to $6,954/yr on $69,463 deployed, and return on cash invested reaches 29.92% in year one. Equity gained on principal adds $1,352/yr, and five-year appreciation sums $57,892 alongside rental yield of 11.85%. Five-year ROI measures 157.75% and total cumulative return in cash totals $109,575.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,070/mo property income versus a $1,026/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77336, Huffman, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,060 (100%) |
| Owner Occupied HU | 4,679 (77.2%) |
| Renter Occupied HU | 1,011 (16.7%) |
| Vacant Housing Units | 370 ( 6.1%) |
| Median Home Value | $364,627 |
| Average Home Value | $394,164 |
Housing Distribution
Address Breakdown
Residential
5,720
Single Family
5,405
Multi-Family
315
Businesses
371
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
