Cedar Plan, Indigo, Richmond, TX, 77406 | 10.47% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Cedar Plan, Indigo, Richmond, TX, 77406 | 10.47% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1592 sft

Cedar Plan, Indigo, Richmond, TX, 77406

Ramsey Plan, Jones Creek Reserve : Watermill Collection

4 Bed
2 Bath
1720 sft

Ramsey Plan, Jones Creek Reserve : Watermill Collection, Richmond, TX, 77406

3 Bed
3 Bath
1564 sft

Cedar Plan, Indigo, Richmond, TX, 77406

2 Bed
3 Bath
1448 sft

Ruby Plan, Indigo, Richmond, TX, 77406

Nearby investment properties with comparable prices

3 Bed
3 Bath
1592 sft

Cedar Plan, Indigo, Richmond, TX, 77406

3 Bed
3 Bath
1564 sft

Cedar Plan, Indigo, Richmond, TX, 77406

3 Bed
3 Bath
1592 sft

Cedar Plan, Indigo, Richmond, TX, 77406

3 Bed
2 Bath
2020 sft

Laurel Plan, Brookewater, Rosenberg, TX, 77471

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 Cedar Plan, Indigo, Richmond, TX, 77406 generates $2,940/mo in rent, after a $1,649/mo payment. Total monthly income is $2,940/mo. Return on cash invested sits at 7.49% in year one, and rental yield is 10.47% on a $337,000 entry. Equity gained on principal adds $2,175/yr, while 5% annual appreciation builds toward $93,107 over five years. Five-year ROI reaches 44.07% and total cumulative return in cash sums $49,236. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,940/mo property income rather than buyer’s personal income.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

$1,700 monthly HOA

More details about the property

LIMITED-TIME OFFER: $0 Move-In Costs or Other Incentives Valued Up to $50K on Select Quick Delivery Homes.* Introducing Indigo - a brand new master-planned development in Richmond, Texas, prioritizing people and embracing a mindset where being "full-bellied" extends to encompass a fulfilled state of being. Regardless of the street residents choose to call home, on-site and local amenities are just moments from their front door, introducing a new level of convenience and pedestrian-friendliness to the neighborhood. From the vibrant town center to the human-scale working farm and pasture, Indigo is dedicated to cultivating a profound sense of belonging and an environment that nurtures connections among residents.

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