667 E Country Grove CirPearlandTX77584
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 667 E Country Grove Cir, Pearland, TX, 77584 priced at $205,000 pairs $1,467/mo rent with $10/mo cash flow after a $1,003/mo payment. Total monthly income equals $1,467/mo, and annual cash flow comes to $115/yr on $67,958 invested. Return on cash invested is 20.08% in year one, and rental yield stands at 8.59% on a $205,000 basis. Equity gained on principal adds $1,323/yr, and 5% annual appreciation accumulates to $56,638 by year five. Five-year ROI measures 104.95% and total cumulative return in cash reaches $71,322. For financing, Ziffy Mortgage’s DSCR program evaluates $1,467/mo property income against a $1,003/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1984
2,500 sqft 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