Harris Plan, Colony at PinehurstPinehurstTX77362
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 Pinehurst at Harris Plan, Colony at Pinehurst, Pinehurst, TX, 77362 listed at $268,990 pairs $2,370/mo rent with a $1,317/mo payment to leave $457/mo cash flow. Total monthly income runs $2,370/mo, and annual cash flow reaches $5,481/yr on $89,170 cash to close. Return on cash invested measures 26.06% in year one, and rental yield registers 10.57% at a $268,990 basis. Equity gained on principal adds $1,736/yr, and annual property appreciation at 5% supports $74,317 by year five. Five-year ROI tracks 137.03% and total cumulative return in cash totals $122,192. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,370/mo property income relative to a $1,317/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77362, Pinehurst, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,097 (100%) |
| Owner Occupied HU | 2,642 (85.3%) |
| Renter Occupied HU | 307 ( 9.9%) |
| Vacant Housing Units | 148 ( 4.8%) |
| Median Home Value | $452,486 |
| Average Home Value | $488,753 |
Housing Distribution
Address Breakdown
Residential
3,103
Single Family
3,103
Multi-Family
0
Businesses
344
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
