3405 Daily Harvest DrPearlandTX77581
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 Pearland at 3405 Daily Harvest Dr, Pearland, TX, 77581 uses $140,884 cash to close to unlock $3,599/yr annual cash flow and $300/mo monthly cash flow. Total monthly income runs $3,322/mo, and a $2,080/mo payment keeps the spread at $300/mo. Purchase price stands at $424,990, and rental yield measures 9.38% with $3,322/mo rent. Return on cash invested shows 22.46% in year one, and 5% annual appreciation builds toward $117,417 over five years. Five-year ROI reaches 117.74% and total cumulative return in cash records $165,878. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,322/mo property income covering a $2,080/mo payment rather than investor’s personal income.
Single Family
Built in 2025
6,660 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77581, Pearland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,504 (100%) |
| Owner Occupied HU | 13,926 (75.3%) |
| Renter Occupied HU | 3,712 (20.1%) |
| Vacant Housing Units | 866 ( 4.7%) |
| Median Home Value | $351,364 |
| Average Home Value | $371,871 |
Housing Distribution
Address Breakdown
Residential
18,020
Single Family
15,010
Multi-Family
3,010
Businesses
1,581
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices