Harris Plan, WatermarkAlvinTX77511
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 Alvin at Harris Plan, Watermark, Alvin, TX, 77511 priced at $312,990 converts $3,014/mo rent into $788/mo cash flow after a $1,532/mo obligation. Total monthly income equals $3,014/mo, and annual cash flow totals $9,459/yr on $103,756 invested. Return on cash invested prints 29.03% in year one, and rental yield reads 11.56% against a $312,990 entry. Equity gained on principal adds $2,020/yr, while 5% annual appreciation compiles into $86,473 by year five. Five-year ROI reaches 152.98% and total cumulative return in cash sums $158,722. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,014/mo property income covering a $1,532/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77511, Alvin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,861 (100%) |
| Owner Occupied HU | 14,550 (66.6%) |
| Renter Occupied HU | 5,626 (25.7%) |
| Vacant Housing Units | 1,685 ( 7.7%) |
| Median Home Value | $269,812 |
| Average Home Value | $298,856 |
Housing Distribution
Address Breakdown
Residential
20,032
Single Family
17,392
Multi-Family
2,640
Businesses
1,090
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
