12203 Mossy Trail CtPearlandTX77584
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 12203 Mossy Trail Ct, Pearland, TX, 77584 offers a 10.06% rental yield on a $475,000 purchase with $3,983/mo rent. Total monthly income registers $3,983/mo, and a $2,325/mo payment leaves $341/mo available for distribution. Annual cash flow reaches $4,090/yr on $157,463 to close, and return on cash invested stands at 22.51% in year one. Equity gained on principal adds $3,065/yr while 5% annual appreciation supports $131,234 over five years. Portfolio math shows five-year ROI at 118.71% and total cumulative return in cash at $186,919. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,983/mo property income against a $2,325/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2006
0.32 Acres lot
$N/A/sqft
$1,000 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77584, Pearland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 35,361 (100%) |
| Owner Occupied HU | 24,157 (68.3%) |
| Renter Occupied HU | 9,578 (27.1%) |
| Vacant Housing Units | 1,626 ( 4.6%) |
| Median Home Value | $367,856 |
| Average Home Value | $387,516 |
Housing Distribution
Address Breakdown
Residential
33,731
Single Family
27,172
Multi-Family
6,559
Businesses
2,061
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christy Buck • Infinity Real Estate Group
Mls Name: HAR
Mls Provider:
Mls ID: #88141200
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.