The Sullivan Plan, The ParklandsMarionTX78124
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 Marion at The Sullivan Plan, The Parklands, Marion, TX, 78124 generates $3,046/mo in rent and, after a $1,977/mo payment, leaves $139/mo in cash flow. Total monthly income is $3,046/mo, and annual cash flow is $1,674/yr on $133,923 invested. Return on cash invested sits at 21.16% in year one, and rental yield is 9.05% on a $403,990 entry. Equity gained on principal adds $2,607/yr, while 5% annual appreciation builds toward $111,615 over five years. Five-year ROI reaches 110.87% and total cumulative return in cash sums $148,485. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,046/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$34 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78124, Marion, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,530 (100%) |
| Owner Occupied HU | 2,926 (82.9%) |
| Renter Occupied HU | 403 (11.4%) |
| Vacant Housing Units | 201 ( 5.7%) |
| Median Home Value | $402,261 |
| Average Home Value | $409,764 |
Housing Distribution
Address Breakdown
Residential
2,830
Single Family
2,830
Multi-Family
0
Businesses
212
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices