4023 Colony River Rock BlvdPinehurstTX77362
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 Pinehurst at 4023 Colony River Rock Blvd, Pinehurst, TX, 77362 generates $2,367/mo in rent and, after a $1,463/mo payment, leaves $183/mo in cash flow. Total monthly income is $2,367/mo, and annual cash flow is $2,195/yr on $99,115 invested. Return on cash invested sits at 22.12% in year one, and rental yield is 9.5% on a $298,990 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation builds toward $82,605 over five years. Five-year ROI reaches 116.17% and total cumulative return in cash sums $115,147. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,367/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
6,250 sqft lot
$N/A/sqft
$700 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77362, Pinehurst, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,097 (100%) |
| Owner Occupied HU | 2,642 (85.3%) |
| Renter Occupied HU | 307 ( 9.9%) |
| Vacant Housing Units | 148 ( 4.8%) |
| Median Home Value | $452,486 |
| Average Home Value | $488,753 |
Housing Distribution
Address Breakdown
Residential
3,103
Single Family
3,103
Multi-Family
0
Businesses
344
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: April Maki • BrightLand Homes Brokerage
Mls Name: HAR
Mls Provider:
Mls ID: #77034409
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.