14102 Harden StPilot PointTX76258
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 Pilot Point at 14102 Harden St, Pilot Point, TX, 76258 uses $144,733 cash to close to unlock $13,865/yr annual cash flow and $1,155/mo monthly cash flow. Total monthly income runs $4,331/mo, and a $2,137/mo payment keeps the spread at $1,155/mo. Purchase price stands at $436,600, and rental yield measures 11.9% with $4,331/mo rent. Return on cash invested shows 29.49% in year one, and 5% annual appreciation builds toward $120,625 over five years. Five-year ROI reaches 155.65% and total cumulative return in cash records $225,275. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,331/mo property income covering a $2,137/mo payment rather than investor’s personal income.
Single Family
Built in 2025
4,791 sqft lot
$N/A/sqft
$850 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76258, Pilot Point, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,698 (100%) |
| Owner Occupied HU | 2,711 (73.3%) |
| Renter Occupied HU | 673 (18.2%) |
| Vacant Housing Units | 314 ( 8.5%) |
| Median Home Value | $493,673 |
| Average Home Value | $581,971 |
Housing Distribution
Address Breakdown
Residential
3,438
Single Family
3,358
Multi-Family
80
Businesses
320
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #20916531
Disclaimer: IDX information is provided exclusively for 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.