Walsh Plan, Trails at Cochran Ranch : Classic CollectionWallerTX77484
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 Waller at Walsh Plan, Trails at Cochran Ranch: Classic Collection, Waller, TX, 77484 with 5% annual appreciation on a $280,990 basis while $2,722/mo rent supports operations. Total monthly income totals $2,722/mo and a $1,375/mo payment preserves $724/mo for cash returns. Annual cash flow comes to $8,690/yr on $93,148 deployed, and return on cash invested reaches 29.24% in year one. Equity gained on principal adds $1,813/yr, and five-year appreciation sums $77,632 alongside rental yield of 11.62%. Five-year ROI measures 154.12% and total cumulative return in cash totals $143,563.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,722/mo property income versus a $1,375/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: 77484, Waller, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,554 (100%) |
| Owner Occupied HU | 3,507 (63.1%) |
| Renter Occupied HU | 1,528 (27.5%) |
| Vacant Housing Units | 519 ( 9.3%) |
| Median Home Value | $338,828 |
| Average Home Value | $419,791 |
Housing Distribution
Address Breakdown
Residential
5,374
Single Family
4,936
Multi-Family
438
Businesses
511
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
