4151 Fm 2666 RdShepherdTX77371
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in Shepherd at 4151 Fm 2666 Rd, Shepherd, TX, 77371 projects strong ROI of -0.79%. Rental yield 1.91%. With 5% annual appreciation, the property builds $580,191 in value over five years. Equity growth combined delivers a projected five-year ROI of 9.95%, translating into $59,021 in total cumulative return on $593,250 invested capital. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 1.9% | 6.2% |
| Monthly Cash Flow | $(11,588) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,346 |
| Total Monthly Debt Service | $14,098 |
| DSCR Ratio | 0.24x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2012
21 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
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
Single Family
Built in 2012
21 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: Regina Coats • JLA Realty
Mls Name: HAR
Mls Provider:
Mls ID: #51940521
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.