The Harper Plan, Townsend ReserveSplendoraTX77372
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 Splendora at The Harper Plan, Townsend Reserve, Splendora, TX, 77372 priced at $205,990 converts $1,938/mo rent into $473/mo cash flow after a $1,008/mo obligation. Total monthly income equals $1,938/mo, and annual cash flow totals $5,681/yr on $68,286 invested. Return on cash invested prints 28.23% in year one, and rental yield reads 11.29% against a $205,990 entry. Equity gained on principal adds $1,329/yr, while 5% annual appreciation compiles into $56,911 by year five. Five-year ROI reaches 148.71% and total cumulative return in cash sums $101,549. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,938/mo property income covering a $1,008/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77372, Splendora, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,634 (100%) |
| Owner Occupied HU | 4,431 (78.6%) |
| Renter Occupied HU | 803 (14.3%) |
| Vacant Housing Units | 400 ( 7.1%) |
| Median Home Value | $287,000 |
| Average Home Value | $327,546 |
Housing Distribution
Address Breakdown
Residential
5,110
Single Family
5,110
Multi-Family
0
Businesses
276
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
