Diana Plan, Dove CrossingNavasotaTX77868
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
Investment property for sale in Navasota at Diana Plan, Dove Crossing, Navasota, TX, 77868 uses $83,203 cash to close to unlock $248/yr annual cash flow and $21/mo monthly cash flow. Total monthly income runs $1,805/mo, and a $1,228/mo payment keeps the spread at $21/mo. Purchase price stands at $250,990, and rental yield measures 8.63% with $1,805/mo rent. Return on cash invested shows 20.21% in year one, and 5% annual appreciation builds toward $69,344 over five years. Five-year ROI reaches 105.66% and total cumulative return in cash records $87,909. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,805/mo property income covering a $1,228/mo payment rather than investor’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77868, Navasota, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,529 (100%) |
| Owner Occupied HU | 4,260 (65.2%) |
| Renter Occupied HU | 1,511 (23.1%) |
| Vacant Housing Units | 758 (11.6%) |
| Median Home Value | $238,852 |
| Average Home Value | $347,829 |
Housing Distribution
Address Breakdown
Residential
5,985
Single Family
5,895
Multi-Family
90
Businesses
547
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
