Belfast ESP Plan, Waverly Place, New Waverly, TX, 77358 | 2.87% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

10718 Juan Diego Ct Plan, Pine Acre Trails

4 Bed
2 Bath
1568 sft

10718 Juan Diego Ct Plan, Pine Acre Trails, Conroe, TX, 77303

3 Bed
2 Bath
1568 sft

14 Open Range Trl, Willis, TX, 77318

3 Bed
2 Bath
1188 sft

59 Wallace Rd, Huntsville, TX, 77320

28 Open Range Trail Plan, Rockrose Ranch

3 Bed
2 Bath
1232 sft

28 Open Range Trail Plan, Rockrose Ranch, Willis, TX, 77318

Nearby investment properties with comparable prices

4 Bed
3 Bath
2594 sft

223 Springfield Terrace Dr, Conroe, TX, 77304

4 Bed
3 Bath
2594 sft

223 Springfield Terrace Ct, Conroe, TX, 77304

Marshfield Plan, Gatherings at Chambers Creek - Duets Collection

4 Bed
3 Bath
1973 sft

Marshfield Plan, Gatherings at Chambers Creek - Duets Collection, Willis, TX, 77318

4 Bed
3 Bath
3018 sft

Sequoia Plan, Deer Pines, Conroe, TX, 77303

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

Investment property for sale in New Waverly at Belfast ESP Plan, Waverly Place, New Waverly, TX, 77358 at $489,990 posts ROI 2.81% with from $1,170/mo rent. Total monthly income equals $1,170/mo. Return on cash invested measures 2.81% and rental yield reads 2.87% at the current $489,990. Equity gained on principal adds $3,162/yr, and 5% annual appreciation supports $135,375 by year five. Five-year ROI prints 12.37% and total cumulative return in cash totals $20,085. You can finance with Ziffy Mortgage’s DSCR loan, which relies on $1,170/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 77358, New Waverly, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,582 (100%)
Owner Occupied HU	1,737 (67.3%)
Renter Occupied HU	402 (15.6%)
Vacant Housing Units	443 (17.2%)
Median Home Value	$249,672
Average Home Value	$390,974