Belize Plan, Veranda at South Shore, League City, TX, 77573 | $70/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2059 sft

2245 N Austin Ave, Pearland, TX, 77581

4 Bed
2 Bath
1839 sft

JUSTIN Plan, Grand Cay Harbour, Texas City, TX, 77590

4 Bed
3 Bath
2331 sft

3502 Sheldon Dr, Pearland, TX, 77584

3 Bed
2 Bath
2299 sft

3402 Pebble Beach Ln, Pearland, TX, 77584

Nearby investment properties with comparable prices

4 Bed
3 Bath
2731 sft

2911 Palm Branch Dr, La Marque, TX, 77568

4 Bed
4 Bath
2334 sft

3303 Young Clover Way, Houston, TX, 77047

4 Bed
3 Bath
2267 sft

6436 Green Clover Ln, Pearland, TX, 77584

4 Bed
3 Bath
2734 sft

11623 Mighty Redwood Dr, Houston, TX, 77059

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 League City at Belize Plan, Veranda at South Shore, League City, TX, 77573 offers a 8.71% rental yield on a $470,990 purchase with $3,419/mo rent. Total monthly income registers $3,419/mo, and a $2,305/mo payment leaves $70/mo available for distribution. Annual cash flow reaches $840/yr on $156,133 to close, and return on cash invested stands at 20.45% in year one. Equity gained on principal adds $3,039/yr while 5% annual appreciation supports $130,126 over five years. Portfolio math shows five-year ROI at 106.93% and total cumulative return in cash at $166,952. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,419/mo property income against a $2,305/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 2024

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 77573, League City, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	38,215 (100%)
Owner Occupied HU	26,640 (69.7%)
Renter Occupied HU	9,939 (26.0%)
Vacant Housing Units	1,636 ( 4.3%)
Median Home Value	$363,883
Average Home Value	$407,754