301 Jan RdShepherdTX77371
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
Rental property for sale in Shepherd at 301 Jan Rd, Shepherd, TX, 77371 generates $1,849/mo in rent and, after a $1,174/mo payment, leaves $143/mo in cash flow. Total monthly income is $1,849/mo, and annual cash flow is $1,719/yr on $79,527 invested. Return on cash invested sits at 22.07% in year one, and rental yield is 9.25% on a $239,900 entry. Equity gained on principal adds $1,548/yr, while 5% annual appreciation builds toward $66,280 over five years. Five-year ROI reaches 115.7% and total cumulative return in cash sums $92,011. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,849/mo property income rather than buyer’s personal income.
Single Family
Built in 1984
1.04 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77371, Shepherd, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,594 (100%) |
| Owner Occupied HU | 2,488 (69.2%) |
| Renter Occupied HU | 590 (16.4%) |
| Vacant Housing Units | 516 (14.4%) |
| Median Home Value | $208,858 |
| Average Home Value | $249,117 |
Housing Distribution
Address Breakdown
Residential
3,085
Single Family
2,887
Multi-Family
198
Businesses
163
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Haley Jamison • Premier Property Group
Mls Name: HAR
Mls Provider:
Mls ID: #86345969
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.