Bastrop Plan, Amira - Heritage Collection, Tomball, TX, 77377 | 6.96% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2528 sft

25404 Decker Prairie Rosehill Rd, Magnolia, TX, 77355

3 Bed
3 Bath
2910 sft

9419 Peralta Creek Ct, Cypress, TX, 77433

4 Bed
3 Bath
2184 sft

267 New Harmony Trl, Spring, TX, 77389

4 Bed
3 Bath
2379 sft

15039 Eves Necklace Ct, Cypress, TX, 77433

Nearby investment properties with comparable prices

- Bed
2 Bath
1752 sft

18639 Mink Lake Dr, Magnolia, TX, 77355

4 Bed
4 Bath
3793 sft

24622 Okehampton Dr, Tomball, TX, 77375

4 Bed
4 Bath
3190 sft

27339 Prairie Rush Dr, Hockley, TX, 77447

4 Bed
4 Bath
3190 sft

3190W Plan, Everly 50', Hockley, TX, 77447

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

Total monthly income equals $3,880/mo. Return on cash invested is 15.28% in year one, and rental yield stands at 6.96% on a $668,990 basis. Equity gained on principal adds $4,317/yr, and 5% annual appreciation accumulates to $184,830 by year five. Five-year ROI measures 79.21% and total cumulative return in cash reaches $174,348. For financing, Ziffy Mortgage’s DSCR program evaluates $3,880/mo property income against a $3,274/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 77377, Tomball, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,354 (100%)
Owner Occupied HU	12,899 (74.3%)
Renter Occupied HU	3,384 (19.5%)
Vacant Housing Units	1,071 ( 6.2%)
Median Home Value	$383,186
Average Home Value	$457,914