The Harlow (S135) Plan, McClendon Park VillageHoustonTX77082
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 Houston at The Harlow (S135) Plan, McClendon Park Village, Houston, TX, 77082 with 5% annual appreciation on a $331,990 basis while $4,304/mo rent supports operations. Total monthly income totals $4,304/mo and a $1,625/mo payment preserves $1,943/mo for cash returns. Annual cash flow comes to $23,317/yr on $110,055 deployed, and return on cash invested reaches 41.1% in year one. Equity gained on principal adds $2,142/yr, and five-year appreciation sums $91,723 alongside rental yield of 15.56%. Five-year ROI measures 217.71% and total cumulative return in cash totals $239,603.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,304/mo property income versus a $1,625/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77082, Houston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,510 (100%) |
| Owner Occupied HU | 8,364 (32.8%) |
| Renter Occupied HU | 15,382 (60.3%) |
| Vacant Housing Units | 1,764 ( 6.9%) |
| Median Home Value | $280,305 |
| Average Home Value | $429,694 |
Housing Distribution
Address Breakdown
Residential
24,073
Single Family
10,344
Multi-Family
13,729
Businesses
1,182
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
