Frost 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 Frost Plan, Massey Oaks, Pearland, TX, 77584 priced at $389,990 pairs $3,595/mo rent with $822/mo cash flow after a $1,909/mo payment. Total monthly income equals $3,595/mo, and annual cash flow comes to $9,858/yr on $129,282 invested. Return on cash invested is 27.53% in year one, and rental yield stands at 11.06% on a $389,990 basis. Equity gained on principal adds $2,517/yr, and 5% annual appreciation accumulates to $107,747 by year five. Five-year ROI measures 144.95% and total cumulative return in cash reaches $187,397. For financing, Ziffy Mortgage’s DSCR program evaluates $3,595/mo property income against a $1,909/mo payment instead of your W2s, 1099s, or Tax returns.
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