Bristol Plan, Harvest Green 75', Richmond, TX, 77406 | 4.95% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2713 sft

NASH Plan, Harvest Green, Richmond, TX, 77406

4 Bed
4 Bath
2853 sft

PATTISON Plan, Harvest Green, Richmond, TX, 77406

4 Bed
4 Bath
2999 sft

CHLOE Plan, Harvest Green, Richmond, TX, 77406

4 Bed
3 Bath
2068 sft

LORENZO Plan, Harvest Green, Richmond, TX, 77406

Nearby investment properties with comparable prices

3 Bed
4 Bath
4052 sft

4403 Winding River Dr, Richmond, TX, 77406

4 Bed
4 Bath
3949 sft

Lisbon Plan, Harvest Green 75', Richmond, TX, 77406

5 Bed
4 Bath
3626 sft

2002 Morton Cove Ct, Richmond, TX, 77469

4 Bed
3 Bath
2002 sft

12338 Zamanek Rd, Needville, TX, 77461

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

Rental property for sale in Richmond at Bristol Plan, Harvest Green 75', Richmond, TX, 77406 priced at $959,900 converts $3,960/mo rent into after a $4,698/mo obligation. Total monthly income equals $3,960/mo. Return on cash invested prints 9.17% in year one, and rental yield reads 4.95% against a $959,900 entry. Equity gained on principal adds $6,194/yr, while 5% annual appreciation compiles into $265,203 by year five. Five-year ROI reaches 46.45% and total cumulative return in cash sums $146,702. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,960/mo property income covering a $4,698/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Step into the comfort and ease of this thoughtfully designed single-story home, where spacious living meets everyday functionality. The open-concept layout seamlessly connects the kitchen, family room, and dining area, creating a warm, welcoming space for both relaxing and entertaining. Just off the great room, a generously sized game room offers even more space for fun and flexibility. Additional highlights include a dedicated home office, a convenient laundry room, a 3-bay garage, and a covered outdoor living area that extends your space outdoors. To personalize your home, a variety of optional upgrades are available, including a prep kitchen, an additional garage bay or 5-foot garage extension, an electric fireplace, and more.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77406, Richmond, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	26,399 (100%)
Owner Occupied HU	20,904 (79.2%)
Renter Occupied HU	3,892 (14.7%)
Vacant Housing Units	1,603 ( 6.1%)
Median Home Value	$456,400
Average Home Value	$519,922