Concho Plan, Massey OaksPearlandTX77584
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Pearland at Concho Plan, Massey Oaks, Pearland, TX, 77584 priced at $405,990 converts $3,750/mo rent into $863/mo cash flow after a $1,987/mo obligation. Total monthly income equals $3,750/mo, and annual cash flow totals $10,357/yr on $134,586 invested. Return on cash invested prints 27.6% in year one, and rental yield reads 11.08% against a $405,990 entry. Equity gained on principal adds $2,620/yr, while 5% annual appreciation compiles into $112,168 by year five. Five-year ROI reaches 145.34% and total cumulative return in cash sums $195,612. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,750/mo property income covering a $1,987/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77584, Pearland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 35,361 (100%) |
| Owner Occupied HU | 24,157 (68.3%) |
| Renter Occupied HU | 9,578 (27.1%) |
| Vacant Housing Units | 1,626 ( 4.6%) |
| Median Home Value | $367,856 |
| Average Home Value | $387,516 |
Housing Distribution
Address Breakdown
Residential
33,731
Single Family
27,172
Multi-Family
6,559
Businesses
2,061
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices