The Marshall Plan, Encino EstatesMagnoliaTX77353
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 Magnolia at The Marshall Plan, Encino Estates, Magnolia, TX, 77353 offers a 11.32% rental yield on a $475,990 purchase with $4,492/mo rent. Total monthly income registers $4,492/mo, and a $2,330/mo payment leaves $1,069/mo available for distribution. Annual cash flow reaches $12,827/yr on $157,791 to close, and return on cash invested stands at 28.04% in year one. Equity gained on principal adds $3,071/yr while 5% annual appreciation supports $131,507 over five years. Portfolio math shows five-year ROI at 147.74% and total cumulative return in cash at $233,118. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,492/mo property income against a $2,330/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$38 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77353, Magnolia, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | |
| Owner Occupied HU | |
| Renter Occupied HU | |
| Vacant Housing Units | |
| Median Home Value | |
| Average Home Value |
Housing Distribution
Address Breakdown
Residential
431
Single Family
0
Multi-Family
0
Businesses
290
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices