611 E Larkspur Cir, Pearland, TX, 77584 | $623/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

611 E Larkspur Cir, Pearland, TX, 77584 | $623/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2279 sft

3315 Kempwood Dr, Sugar Land, TX, 77479

4 Bed
3 Bath
2616 sft

7231 Tara Dr, Richmond, TX, 77469

5 Bed
3 Bath
2644 sft

Viola 45' Lot Plan, Sienna, Sienna, TX, 11923

3 Bed
2 Bath
1802 sft

1315 Terrace View Dr, Sugar Land, TX, 77479

Nearby investment properties with comparable prices

3 Bed
3 Bath
1752 sft

10834 Cobblecreek Way, Missouri City, TX, 77459

3 Bed
2 Bath
1846 sft

4326 Palmer Plantation Dr, Missouri City, TX, 77459

3 Bed
2 Bath
1779 sft

2535 Amethyst Isle Ln, Missouri City, TX, 77459

4 Bed
3 Bath
2530 sft

3402 Marion Cir, Missouri City, TX, 77459

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

Rental property for sale in Pearland at 611 E Larkspur Cir, Pearland, TX, 77584 generates $2,827/mo in rent and, after a $1,517/mo payment, leaves $623/mo in cash flow. Total monthly income is $2,827/mo, and annual cash flow is $7,477/yr on $102,732 invested. Return on cash invested sits at 27.19% in year one, and rental yield is 10.95% on a $309,900 entry. Equity gained on principal adds $2,000/yr, while 5% annual appreciation builds toward $85,620 over five years. Five-year ROI reaches 143.11% and total cumulative return in cash sums $147,024. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,827/mo property income rather than buyer’s personal income.

Single Family

Built in 1989

6,298 sqft lot

$N/A/sqft

No HOA

More details about the property

Nestled in a desirable 55+ gated golf-course community, this beautifully maintained 3-bedroom, 2-bathroom home offers comfort, convenience, and an inviting lifestyle. The neighborhood is designed for ease and enjoyment, featuring resort-style amenities such as a sparkling pool, golf course, organized activities, pickleball courts, scenic walking trails, and secure gate access for added peace of mind. Inside, youll find a spacious, well-designed layout with a bright sunroom ideal for morning coffee or a quiet afternoon read. An additional sitting room provides flexible space for hobbies, relaxation, or a home office. The kitchen is thoughtfully arranged with a breakfast area, center island, and an open flow into the dining and living areasperfect for everyday living or gathering with guests. All bedrooms are generously sized, & the bathrooms are smartly configured, including a secondary bath with a walk-in tub/shower combination. This home offers functionality & a great community.

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