10 Walnut LoopShepherdTX77371
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
Rental property for sale in Shepherd at 10 Walnut Loop, Shepherd, TX, 77371 priced at $260,000 converts $2,045/mo rent into $146/mo cash flow after a $1,273/mo obligation. Total monthly income equals $2,045/mo, and annual cash flow totals $1,748/yr on $86,190 invested. Return on cash invested prints 21.94% in year one, and rental yield reads 9.44% against a $260,000 entry. Equity gained on principal adds $1,678/yr, while 5% annual appreciation compiles into $71,833 by year five. Five-year ROI reaches 115.2% and total cumulative return in cash sums $99,293. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,045/mo property income covering a $1,273/mo payment, not borrower’s personal income.
Single Family
Built in 1996
0.57 Acres lot
$N/A/sqft
$50 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77371, Shepherd, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,594 (100%) |
| Owner Occupied HU | 2,488 (69.2%) |
| Renter Occupied HU | 590 (16.4%) |
| Vacant Housing Units | 516 (14.4%) |
| Median Home Value | $208,858 |
| Average Home Value | $249,117 |
Housing Distribution
Address Breakdown
Residential
3,085
Single Family
2,887
Multi-Family
198
Businesses
163
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dorothy Roberts • Creekwood Realty
Mls Name: HAR
Mls Provider:
Mls ID: #48339364
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.