12218 Estelle LnPinehurstTX77362
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 12218 Estelle Ln, Pinehurst, TX, 77362 offers a 10.61% rental yield on a $248,000 purchase with $2,192/mo rent. Total monthly income registers $2,192/mo, and a $1,214/mo payment leaves $387/mo available for distribution. Annual cash flow reaches $4,639/yr on $82,212 to close, and return on cash invested stands at 25.55% in year one. Equity gained on principal adds $1,600/yr while 5% annual appreciation supports $68,518 over five years. Portfolio math shows five-year ROI at 134.54% and total cumulative return in cash at $110,610. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,192/mo property income against a $1,214/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2012
5,614 sqft lot
$N/A/sqft
$500 annually 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
Listed by: Victoria Lewis • Better Homes and Gardens Real Estate Gary Greene - Champions
Mls Name: HAR
Mls Provider:
Mls ID: #28387411
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.