Wilson Plan, Dove Landing, Sealy, TX, 77474 | $818/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Wilson Plan, Dove Landing, Sealy, TX, 77474 | $818/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
- Bath
2004 sft

1042 Wilderness Ln, Alleyton, TX, 78935

4 Bed
2 Bath
1750 sft

Hayes Plan, Dove Landing, Sealy, TX, 77474

3 Bed
2 Bath
3100 sft

603 S McCarty Ave, Eagle Lake, TX, 77434

3 Bed
3 Bath
2080 sft

503 N Main, Garwood, TX, 77442

Nearby investment properties with comparable prices

4 Bed
2 Bath
1750 sft

Hayes Plan, Dove Landing, Sealy, TX, 77474

$ 298,900

ROI

Cash Flow/m

- Bed
- Bath
- sft

302 N Strickland Ave, Eagle Lake, TX, 77434

4 Bed
4 Bath
1938 sft

223 W Waverly Ave, Eagle Lake, TX, 77434

3 Bed
2 Bath
2169 sft

601 Willow Ln, Eagle Lake, TX, 77434

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Sealy at Wilson Plan, Dove Landing, Sealy, TX, 77474 offers $2,909/mo rent that, after a $1,439/mo payment, leaves $818/mo cash flow. Total monthly income is $2,909/mo, and annual cash flow is $9,820/yr on $97,458 cash. Return on cash invested measures 29.98% in year one, and rental yield stands at 11.87% at a $293,990 entry. Equity gained on principal adds $1,897/yr while 5% annual appreciation compounds into $81,224 by year five. Five-year ROI records 158.11% and total cumulative return in cash reaches $154,089. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,909/mo property income versus a $1,439/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

Experience the epitome of elegance and style in this stunning single-story home, meticulously designed to meet the high standards our customers expect from First America Homes. As you step inside, you'll be greeted by custom ceiling details at the entry and owner's suite, adding a touch of sophistication. The open-concept kitchen to family room creates a seamless flow, perfect for entertaining guests and creating cherished memories. This spacious home offers four bedrooms and two bathrooms, providing ample space for the entire family. For added luxury, consider incorporating an oversized covered patio, elevating this already exceptional home to new heights.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77474, Sealy, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,643 (100%)
Owner Occupied HU	4,467 (67.2%)
Renter Occupied HU	1,537 (23.1%)
Vacant Housing Units	639 ( 9.6%)
Median Home Value	$265,528
Average Home Value	$351,557