12003 Belle CtPinehurstTX77362
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 Pinehurst at 12003 Belle Ct, Pinehurst, TX, 77362 offers a 9.53% rental yield on a $246,600 purchase with $1,958/mo rent. Total monthly income registers $1,958/mo, and a $1,207/mo payment leaves $146/mo available for distribution. Annual cash flow reaches $1,756/yr on $81,748 to close, and return on cash invested stands at 22.06% in year one. Equity gained on principal adds $1,591/yr while 5% annual appreciation supports $68,131 over five years. Portfolio math shows five-year ROI at 115.92% and total cumulative return in cash at $94,762. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,958/mo property income against a $1,207/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2003
5,512 sqft lot
$N/A/sqft
$58 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77362, Pinehurst, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,097 (100%) |
| Owner Occupied HU | 2,642 (85.3%) |
| Renter Occupied HU | 307 ( 9.9%) |
| Vacant Housing Units | 148 ( 4.8%) |
| Median Home Value | $452,486 |
| Average Home Value | $488,753 |
Housing Distribution
Address Breakdown
Residential
3,103
Single Family
3,103
Multi-Family
0
Businesses
344
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices