Waverly Plan, StoneCreek EstatesRichmondTX77469
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 Richmond at Waverly Plan, StoneCreek Estates, Richmond, TX, 77469 with 5% annual appreciation on a $503,990 basis while $3,936/mo rent supports operations. Total monthly income totals $3,936/mo and a $2,467/mo payment preserves $352/mo for cash returns. Annual cash flow comes to $4,222/yr on $165,813 deployed, and return on cash invested reaches 22.61% in year one. Equity gained on principal adds $3,252/yr, and five-year appreciation sums $139,243 alongside rental yield of 9.37%. Five-year ROI measures 118.49% and total cumulative return in cash totals $196,476.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,936/mo property income versus a $2,467/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: 77469, Richmond, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,583 (100%) |
| Owner Occupied HU | 20,528 (71.8%) |
| Renter Occupied HU | 5,709 (20.0%) |
| Vacant Housing Units | 2,346 ( 8.2%) |
| Median Home Value | $366,886 |
| Average Home Value | $418,861 |
Housing Distribution
Address Breakdown
Residential
25,396
Single Family
22,843
Multi-Family
2,553
Businesses
817
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
