3402 Pebble Beach Ln, Pearland, TX, 77584 | $595/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

3402 Pebble Beach Ln, Pearland, TX, 77584 | $595/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1641 sft

10510 Watershed Dr, Rosharon, TX, 77583

4 Bed
2 Bath
2350 sft

1223 Rosemead Dr, Rosharon, TX, 77583

3 Bed
3 Bath
2500 sft

5601 Savannah Woods Ln, Rosharon, TX, 77583

4 Bed
2 Bath
2405 sft

2858 Five Oaks Dr, Missouri City, TX, 77459

Nearby investment properties with comparable prices

4 Bed
2 Bath
2350 sft

1223 Rosemead Dr, Rosharon, TX, 77583

4 Bed
2 Bath
1637 sft

41 Desert Spring Ln, Manvel, TX, 77578

4 Bed
4 Bath
2670 sft

5503 Brooklyn Rose Dr, Rosharon, TX, 77583

4 Bed
2 Bath
2313 sft

3931 Aerial Brook Trl, Fresno, TX, 77545

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

Investment property for sale in Pearland at 3402 Pebble Beach Ln, Pearland, TX, 77584 uses $107,737 cash to close to unlock $7,135/yr annual cash flow and $595/mo monthly cash flow. Total monthly income runs $2,906/mo, and a $1,591/mo payment keeps the spread at $595/mo. Purchase price stands at $324,999, and rental yield measures 10.73% with $2,906/mo rent. Return on cash invested shows 26.53% in year one, and 5% annual appreciation builds toward $89,791 over five years. Five-year ROI reaches 139.58% and total cumulative return in cash records $150,385. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,906/mo property income covering a $1,591/mo payment rather than investor’s personal income.

Single Family

Built in 1999

6,769 sqft lot

$N/A/sqft

No HOA

More details about the property

Located in an A+ rated school district in the #3 Best Place to Live in the Nation, this charming home offers comfort, convenience, and value. The open-concept living and kitchen area is perfect for entertaining, featuring plenty of cabinet space and natural light. The spacious primary suite includes a large walk-in closet and an en-suite bath with a garden tub and separate shower. Secondary bedrooms are generously sized, ideal for family, or guests. Home also features a designated home office, flex space or additional bedroom. Enjoy a low-maintenance backyard, perfect for those who prefer minimal upkeep. New lvp flooring, granite counter tops and tile back splash, and ceiling fans that give a modern feel. With quick access to Highway 288 and Beltway 8, you're just minutes from Downtown, the Medical Center, and Hobby Airport. This home checks all the boxes great location, top rated schools, and a functional floor plan. Dont miss out schedule your showing today before its gone!

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