Gregg Plan, Windrose Green, Angleton, TX, 77515 | $278/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Gregg Plan, Windrose Green, Angleton, TX, 77515 | $278/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1522 sft

4 Robin Ct, Angleton, TX, 77515

Pearce Plan, Riverwood Ranch : Watermill Collection

3 Bed
2 Bath
1084 sft

Pearce Plan, Riverwood Ranch : Watermill Collection, Angleton, TX, 77515

Newlin Plan, Riverwood Ranch : Watermill Collection

3 Bed
2 Bath
1522 sft

Newlin Plan, Riverwood Ranch : Watermill Collection, Angleton, TX, 77515

3 Bed
2 Bath
1574 sft

Denton Plan, Riverwood Ranch, Angleton, TX, 77515

Nearby investment properties with comparable prices

4 Bed
2 Bath
1776 sft

3622 Atlas Point Ln, Angleton, TX, 77515

4 Bed
3 Bath
2507 sft

Rio Grande Plan, Columbia Lakes, West Columbia, TX, 77486

3 Bed
3 Bath
1963 sft

1506 Windrose Bnd, Angleton, TX, 77515

4 Bed
3 Bath
1849 sft

Ellis Plan, Windrose Green, Angleton, TX, 77515

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 Angleton at Gregg Plan, Windrose Green, Angleton, TX, 77515 offers a 9.68% rental yield on a $289,990 purchase with $2,340/mo rent. Total monthly income registers $2,340/mo, and a $1,419/mo payment leaves $278/mo available for distribution. Annual cash flow reaches $3,338/yr on $96,132 to close, and return on cash invested stands at 23.38% in year one. Equity gained on principal adds $1,871/yr while 5% annual appreciation supports $80,119 over five years. Portfolio math shows five-year ROI at 122.71% and total cumulative return in cash at $117,961. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,340/mo property income against a $1,419/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Gregg floor plan is a thoughtfully designed two-story home featuring four spacious bedrooms and two and a half bathrooms. The layout offers an inviting flow with an open-concept main living area that seamlessly connects the kitchen, dining, and family spaces. A private owner's suite provides a peaceful retreat, while the additional bedrooms offer plenty of room for family or guests. With a two-car garage and modern design touches throughout, this home balances comfort and functionality for everyday living.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77515, Angleton, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,883 (100%)
Owner Occupied HU	9,301 (67.0%)
Renter Occupied HU	3,197 (23.0%)
Vacant Housing Units	1,385 ( 10.0%)
Median Home Value	$258,127
Average Home Value	$284,750