Grand Oak Plan, Higdon OaksPearlandTX77581
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 Grand Oak Plan, Higdon Oaks, Pearland, TX, 77581 offers $1,113/mo rent that, after a $724/mo payment, leaves $61/mo cash flow. Total monthly income is $1,113/mo, and annual cash flow is $734/yr on $49,029 cash. Return on cash invested measures 21.41% in year one, and rental yield stands at 9.03% at a $147,900 entry. Equity gained on principal adds $954/yr while 5% annual appreciation compounds into $40,862 by year five. Five-year ROI records 112.16% and total cumulative return in cash reaches $54,991. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,113/mo property income versus a $724/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No 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 |
Housing Distribution
Address Breakdown
Residential
18,020
Single Family
15,010
Multi-Family
3,010
Businesses
1,581
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
