1004 Harvest LnBrenhamTX77833
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 Brenham at 1004 Harvest Ln, Brenham, TX, 77833 listed at $267,500 pairs $2,471/mo rent with a $1,309/mo payment to leave $569/mo cash flow. Total monthly income runs $2,471/mo, and annual cash flow reaches $6,828/yr on $88,676 cash to close. Return on cash invested measures 27.61% in year one, and rental yield registers 11.08% at a $267,500 basis. Equity gained on principal adds $1,726/yr, and annual property appreciation at 5% supports $73,905 by year five. Five-year ROI tracks 145.4% and total cumulative return in cash totals $128,936. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,471/mo property income relative to a $1,309/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2020
6,621 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77833, Brenham, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,938 (100%) |
| Owner Occupied HU | 8,555 (61.4%) |
| Renter Occupied HU | 3,455 (24.8%) |
| Vacant Housing Units | 1,928 (13.8%) |
| Median Home Value | $317,308 |
| Average Home Value | $454,034 |
Housing Distribution
Address Breakdown
Residential
12,838
Single Family
11,774
Multi-Family
1,064
Businesses
1,134
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices