Harvest Ridge 1326 -2022 Plan, Harvest RidgeElginTX78621
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 Elgin at Harvest Ridge 1326 -2022 Plan, Harvest Ridge, Elgin, TX, 78621 generates $2,000/mo in rent and, after a $1,346/mo payment, leaves $44/mo in cash flow. Total monthly income is $2,000/mo, and annual cash flow is $533/yr on $91,159 invested. Return on cash invested sits at 20.49% in year one, and rental yield is 8.73% on a $274,990 entry. Equity gained on principal adds $1,774/yr, while 5% annual appreciation builds toward $75,975 over five years. Five-year ROI reaches 107.2% and total cumulative return in cash sums $97,724. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,000/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78621, Elgin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,834 (100%) |
| Owner Occupied HU | 9,052 (76.5%) |
| Renter Occupied HU | 2,160 (18.3%) |
| Vacant Housing Units | 622 ( 5.3%) |
| Median Home Value | $357,342 |
| Average Home Value | $417,153 |
Housing Distribution
Address Breakdown
Residential
11,094
Single Family
10,748
Multi-Family
346
Businesses
658
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
