Thornleigh Plan, Audubon 45' HomesitesMagnoliaTX77354
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 Thornleigh Plan, Audubon 45' Homesites, Magnolia, TX, 77354 with 5% annual appreciation on a $354,990 basis while $3,269/mo rent supports operations. Total monthly income totals $3,269/mo and a $1,738/mo payment preserves $745/mo for cash returns. Annual cash flow comes to $8,941/yr on $117,679 deployed, and return on cash invested reaches 27.51% in year one. Equity gained on principal adds $2,291/yr, and five-year appreciation sums $98,077 alongside rental yield of 11.05%. Five-year ROI measures 144.82% and total cumulative return in cash totals $170,420.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,269/mo property income versus a $1,738/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77354, Magnolia, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,545 (100%) |
| Owner Occupied HU | 15,505 (75.5%) |
| Renter Occupied HU | 3,830 (18.6%) |
| Vacant Housing Units | 1,210 ( 5.9%) |
| Median Home Value | $465,218 |
| Average Home Value | $529,342 |
Housing Distribution
Address Breakdown
Residential
18,911
Single Family
16,788
Multi-Family
2,123
Businesses
1,260
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
