The Naples Plan, CarillonManorTX78653
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 Naples Plan, Carillon, Manor, TX, 78653 offers $2,855/mo rent that, after a $1,870/mo payment, leaves $138/mo cash flow. Total monthly income is $2,855/mo, and annual cash flow is $1,659/yr on $126,630 cash. Return on cash invested measures 21.22% in year one, and rental yield stands at 8.97% at a $381,990 entry. Equity gained on principal adds $2,465/yr while 5% annual appreciation compounds into $105,537 by year five. Five-year ROI records 111.09% and total cumulative return in cash reaches $140,677. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,855/mo property income versus a $1,870/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
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
