1203 Shadowbend StPearlandTX77581
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 Pearland at 1203 Shadowbend St, Pearland, TX, 77581 uses $120,997 cash to close to unlock $5,194/yr annual cash flow and $433/mo monthly cash flow. Total monthly income runs $3,060/mo, and a $1,786/mo payment keeps the spread at $433/mo. Purchase price stands at $364,999, and rental yield measures 10.06% with $3,060/mo rent. Return on cash invested shows 24.2% in year one, and 5% annual appreciation builds toward $100,842 over five years. Five-year ROI reaches 127.18% and total cumulative return in cash records $153,883. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,060/mo property income covering a $1,786/mo payment rather than investor’s personal income.
Single Family
Built in 1998
6,499 sqft lot
$N/A/sqft
$385 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77581, Pearland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,504 (100%) |
| Owner Occupied HU | 13,926 (75.3%) |
| Renter Occupied HU | 3,712 (20.1%) |
| Vacant Housing Units | 866 ( 4.7%) |
| Median Home Value | $351,364 |
| Average Home Value | $371,871 |
Housing Distribution
Address Breakdown
Residential
18,020
Single Family
15,010
Multi-Family
3,010
Businesses
1,581
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Anna Slaton • Stanfield Properties
Mls Name: HAR
Mls Provider:
Mls ID: #68463258
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.