The Kingston Plan, Monarch RanchManorTX78653
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 Manor at The Kingston Plan, Monarch Ranch, Manor, TX, 78653 priced at $374,990 converts $2,675/mo rent into $9/mo cash flow after a $1,835/mo obligation. Total monthly income equals $2,675/mo, and annual cash flow totals $105/yr on $124,309 invested. Return on cash invested prints 19.99% in year one, and rental yield reads 8.56% against a $374,990 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation compiles into $103,603 by year five. Five-year ROI reaches 104.52% and total cumulative return in cash sums $129,924. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,675/mo property income covering a $1,835/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78653, Manor, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,105 (100%) |
| Owner Occupied HU | 13,219 (73.0%) |
| Renter Occupied HU | 3,411 (18.8%) |
| Vacant Housing Units | 1,475 ( 8.1%) |
| Median Home Value | $379,053 |
| Average Home Value | $442,432 |
Housing Distribution
Address Breakdown
Residential
15,691
Single Family
14,498
Multi-Family
1,193
Businesses
503
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
