Carmel Plan, David Estates: Coastline Collection, B5m2ti Portland, TX, 78374 | $317/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Carmel Plan, David Estates: Coastline Collection, B5m2ti Portland, TX, 78374 | $317/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Siesta Plan, David Estates : Coastline Collection

3 Bed
2 Bath
1904 sft

Siesta Plan, David Estates : Coastline Collection, Portland, TX, 78374

Investment Property+ 1 more

3 Bed
2 Bath
1661 sft

7692 Lang Rd, Taft, TX, 78374

3 Bed
2 Bath
1904 sft

Siesta Plan, David Estates : Coastline Collection, 8kj0ly Portland, TX, 78374

3 Bed
2 Bath
1660 sft

7692 Lang, Portland, TX, 78374

Nearby investment properties with comparable prices

4 Bed
3 Bath
2024 sft

1926 Shady Oak St, Corpus Christi, TX, 78409

3 Bed
2 Bath
1634 sft

2734 Highgarden St, Corpus Christi, TX, 78416

3 Bed
2 Bath
1634 sft

2718 Highgarden St, Corpus Christi, TX, 78416

3 Bed
2 Bath
1634 sft

2694 Highgarden St, Corpus Christi, TX, 78416

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 B5m2ti Portland at Carmel Plan, David Estates: Coastline Collection, B5m2ti Portland, TX, 78374 priced at $308,999 converts $2,514/mo rent into $317/mo cash flow after a $1,512/mo obligation. Total monthly income equals $2,514/mo, and annual cash flow totals $3,805/yr on $102,433 invested. Return on cash invested prints 23.62% in year one, and rental yield reads 9.76% against a $308,999 entry. Equity gained on principal adds $1,994/yr, while 5% annual appreciation compiles into $85,371 by year five. Five-year ROI reaches 124.01% and total cumulative return in cash sums $127,025. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,514/mo property income covering a $1,512/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

This new single-level home provides ample space to live and grow. An open-concept floorplan combines the kitchen, dining area and family room, with convenient access to a covered patio for seamless entertaining and relaxation. Two secondary bedrooms can be found off the foyer, and the luxe owner's suite is tucked away into a private corner at the back of the home, offering direct access to an en-suite bathroom and roomy walk-in closet.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78374, Portland, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,093 (100%)
Owner Occupied HU	4,883 (53.7%)
Renter Occupied HU	2,838 (31.2%)
Vacant Housing Units	1,372 (15.1%)
Median Home Value	$233,059
Average Home Value	$265,830