The Madison Plan, Whisper SouthSan MarcosTX78666
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 San Marcos at The Madison Plan, Whisper South, San Marcos, TX, 78666 priced at $364,990 converts $2,878/mo rent into $283/mo cash flow after a $1,786/mo obligation. Total monthly income equals $2,878/mo, and annual cash flow totals $3,395/yr on $120,994 invested. Return on cash invested prints 22.72% in year one, and rental yield reads 9.46% against a $364,990 entry. Equity gained on principal adds $2,355/yr, while 5% annual appreciation compiles into $100,840 by year five. Five-year ROI reaches 119.1% and total cumulative return in cash sums $144,100. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,878/mo property income covering a $1,786/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: 78666, San Marcos, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 43,075 (100%) |
| Owner Occupied HU | 15,586 (36.2%) |
| Renter Occupied HU | 23,173 (53.8%) |
| Vacant Housing Units | 4,316 (10.0%) |
| Median Home Value | $338,265 |
| Average Home Value | $387,771 |
Housing Distribution
Address Breakdown
Residential
35,098
Single Family
22,235
Multi-Family
12,863
Businesses
2,306
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A