1510 Piedmont St, Navasota, TX, 77868 | Equity Gain $11,292/yr

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1415 sft

Bellvue Plan, Dove Crossing, Navasota, TX, 77868

2 Bed
1 Bath
680 sft

8611 Fm 1370, Washington, TX, 77880

3 Bed
3 Bath
1324 sft

1725 Harvey Mitchell Pkwy S APT 612, College Station, TX, 77840

3 Bed
2 Bath
1218 sft

1309 W Washington Ave, Navasota, TX, 77868

Nearby investment properties with comparable prices

3 Bed
2 Bath
1728 sft

12312 State Highway 30, College Station, TX, 77845

4 Bed
3 Bath
2889 sft

14555 Newman League Rd, Washington, TX, 77880

3 Bed
3 Bath
2800 sft

38419 & 38351 Fm 1736 Rd, Hempstead, TX, 77445

3 Bed
5 Bath
3271 sft

194 Chappell Grove Ln, Chappell Hill, TX, 77426

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

Explore more listings using simple english

Investment Highlights

Total monthly income runs $2,026/mo, and a $8,565/mo payment. Purchase price stands at $1,750,000, and rental yield measures 1.39% with $2,026/mo rent. Return on cash invested shows -1.68% in year one, and 5% annual appreciation builds toward $483,493 over five years. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,026/mo property income covering a $8,565/mo payment rather than investor’s personal income.

Single Family

Built in N/A

14.75 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 77868, Navasota, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	6,529 (100%)
Owner Occupied HU	4,260 (65.2%)
Renter Occupied HU	1,511 (23.1%)
Vacant Housing Units	758 (11.6%)
Median Home Value	$238,852
Average Home Value	$347,829