Westchase Plan, LegacyLeague CityTX77573
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 League City at Westchase Plan, Legacy, League City, TX, 77573 earns $576/mo cash flow from $4,175/mo rent with a $2,477/mo payment. Total monthly income totals $4,175/mo, and annual cash flow totals $6,917/yr on $166,471 capital. ROI tracks 24.22% on current figures, and rental yield reads 9.9% at a $505,990 purchase. Equity gained on principal adds $3,265/yr, and 5% annual appreciation supports $139,796 over five years. Five-year ROI reaches 127.13% and total cumulative return in cash sums $211,636. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,175/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77573, League City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 38,215 (100%) |
| Owner Occupied HU | 26,640 (69.7%) |
| Renter Occupied HU | 9,939 (26.0%) |
| Vacant Housing Units | 1,636 ( 4.3%) |
| Median Home Value | $363,883 |
| Average Home Value | $407,754 |
Housing Distribution
Address Breakdown
Residential
35,692
Single Family
28,202
Multi-Family
7,490
Businesses
1,556
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Village Builders
Mls Name: Village Builders
Mls ID: #N/A