Concho Plan, Harvest Pointe, Needville, TX, 77461 | 7.28% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Concho Plan, Harvest Pointe, Needville, TX, 77461 | 7.28% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2507 sft

Rio Grande Plan, Harvest Pointe, Needville, TX, 77461

4 Bed
3 Bath
2809 sft

Hayden Plan, Harvest Pointe, Needville, TX, 77461

4 Bed
3 Bath
2697 sft

San Marcos Plan, Harvest Pointe, Needville, TX, 77461

4 Bed
3 Bath
2280 sft

Blanco Plan, Harvest Pointe, Needville, TX, 77461

Nearby investment properties with comparable prices

3 Bed
3 Bath
2539 sft

105 Greenbriar Dr, Wharton, TX, 77488

3 Bed
2 Bath
2002 sft

321 Bolling Green Dr, Wharton, TX, 77488

3 Bed
2 Bath
2009 sft

Creede Plan, Harvest Pointe, Needville, TX, 77461

3 Bed
2 Bath
2214 sft

321 Caney Trail Dr, Wharton, TX, 77488

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

Investment property for sale in Needville at Concho Plan, Harvest Pointe, Needville, TX, 77461 listed at $355,990 pairs $2,160/mo rent with a $1,742/mo payment. Total monthly income runs $2,160/mo. Return on cash invested measures 16.14% in year one, and rental yield registers 7.28% at a $355,990 basis. Equity gained on principal adds $2,297/yr, and annual property appreciation at 5% supports $98,353 by year five. Five-year ROI tracks 83.82% and total cumulative return in cash totals $98,914. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,160/mo property income relative to a $1,742/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Every square foot is maximized with our Concho plan - the ideal home for the growing family. This 4-bedroom home offers space, flexibility and comfort. Entering your new home from your spacious porch, you are met with a foyer leading to your secluded study room. If you are looking for a little more living space, opt to transform the study room into your fifth bedroom! Travel further down the hall and you will discover the entry to your walk-in utility room and the convenient downstairs powder room. Need a little more room for your tools or holiday decorations? Luckily, the Concho plan bears a standard 2.5-car garage! Past the utility room, and you are led to the heart of the home - the open-concept, two-story family room adjoined by the oversized kitchen and breakfast area. The kitchen accommodates sleek granite countertops, flat-panel birch cabinets (with the option to add more), as well as a kitchen island! One of the most exclusive options this floor plan offers is the ability to add in an extended covered patio off the kitchen area. Talk about the perfect outdoor sanctuary! Finally, the first floor holds your private master suite with an elegant master bathroom. The master bathroom holds cultured marble countertops with the option of dual vanities, a shower/bathtub enclosure, and an expansive walk-in closet! If you are interested in taking the bathroom space to the next level you have the option to turn your bathtub into a super shower, or opt for a luxury tub with...

Neighborhood Data

Neighborhood data shown for ZIP Code: 77461, Needville, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,665 (100%)
Owner Occupied HU	3,683 (78.9%)
Renter Occupied HU	725 (15.5%)
Vacant Housing Units	257 ( 5.5%)
Median Home Value	$382,481
Average Home Value	$436,394