BRAZOS Plan, Pecan Lakes EstatesNavasotaTX77868
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 Navasota at BRAZOS Plan, Pecan Lakes Estates, Navasota, TX, 77868 generates $2,544/mo in rent and, after a $1,444/mo payment, leaves $446/mo in cash flow. Total monthly income is $2,544/mo, and annual cash flow is $5,353/yr on $97,789 invested. Return on cash invested sits at 25.38% in year one, and rental yield is 10.35% on a $294,990 entry. Equity gained on principal adds $1,904/yr, while 5% annual appreciation builds toward $81,500 over five years. Five-year ROI reaches 133.45% and total cumulative return in cash sums $130,499. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,544/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77868, Navasota, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,529 (100%) |
| Owner Occupied HU | 4,260 (65.2%) |
| Renter Occupied HU | 1,511 (23.1%) |
| Vacant Housing Units | 758 (11.6%) |
| Median Home Value | $238,852 |
| Average Home Value | $347,829 |
Housing Distribution
Address Breakdown
Residential
5,985
Single Family
5,895
Multi-Family
90
Businesses
547
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
