3802 Stone Bend CtPearlandTX77584
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 Pearland at 3802 Stone Bend Ct, Pearland, TX, 77584 priced at $599,900 pairs $5,164/mo rent with $898/mo cash flow after a $2,936/mo payment. Total monthly income equals $5,164/mo, and annual cash flow comes to $10,779/yr on $197,367 invested. Return on cash invested is 25.52% in year one, and rental yield stands at 10.33% on a $599,900 basis. Equity gained on principal adds $3,871/yr, and 5% annual appreciation accumulates to $165,741 by year five. Five-year ROI measures 134.14% and total cumulative return in cash reaches $264,748. For financing, Ziffy Mortgage’s DSCR program evaluates $5,164/mo property income against a $2,936/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2018
0.28 Acres lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
33,731
Single Family
27,172
Multi-Family
6,559
Businesses
2,061
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Aarav Sajan • MIH REALTY, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #35219137
Disclaimer: Copyright 2024, 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.