Cheyenne Plan, The Landing at Pearland, Pearland, TX, 77581 | Equity Gain $806/yr

For Sale

Currently Rented

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1232 sft

9506 Pagewood Ln #9506, Houston, TX, 77063

2 Bed
2 Bath
1001 sft

250 El Dorado Blvd APT 223, Webster, TX, 77598

2 Bed
2 Bath
1156 sft

7093 Chasewood Dr, Missouri City, TX, 77489

2 Bed
1 Bath
796 sft

2750 Holly Hall St APT 1015, Houston, TX, 77054

Nearby investment properties with comparable prices

1 Bed
1 Bath
789 sft

2120 El Paseo St APT 1703, Houston, TX, 77054

1 Bed
1 Bath
768 sft

3300 Yorktown St APT 11, Houston, TX, 77056

1 Bed
1 Bath
602 sft

5333 Richmond Ave #16, Houston, TX, 77056

Investment Property+ 1 more

1 Bed
1 Bath
729 sft

6200 Ranchester Dr APT 150, Houston, TX, 77036

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

Total monthly income runs $1,000/mo, and a $611/mo payment. Purchase price stands at $124,900, and rental yield measures 9.61% with $1,000/mo rent. Return on cash invested shows -1.48% in year one, and 5% annual appreciation builds toward $34,508 over five years. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,000/mo property income covering a $611/mo payment rather than investor’s personal income.

Manufactured

Built in 2025

N/A lot

$N/A/sqft

$850 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 77581, Pearland, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,504 (100%)
Owner Occupied HU	13,926 (75.3%)
Renter Occupied HU	3,712 (20.1%)
Vacant Housing Units	866 ( 4.7%)
Median Home Value	$351,364
Average Home Value	$371,871