Hayden Plan, Massey OaksPearlandTX77584
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 Pearland at Hayden Plan, Massey Oaks, Pearland, TX, 77584 at $439,990 posts ROI 24.41% with $548/mo cash flow from $3,677/mo rent. Total monthly income equals $3,677/mo, and annual cash flow records $6,572/yr on $145,857 to close. Return on cash invested measures 24.41% and rental yield reads 10.03% at the current $439,990. Equity gained on principal adds $2,839/yr, and 5% annual appreciation supports $121,561 by year five. Five-year ROI prints 128.22% and total cumulative return in cash totals $187,015.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,677/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77584, Pearland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 35,361 (100%) |
| Owner Occupied HU | 24,157 (68.3%) |
| Renter Occupied HU | 9,578 (27.1%) |
| Vacant Housing Units | 1,626 ( 4.6%) |
| Median Home Value | $367,856 |
| Average Home Value | $387,516 |
Housing Distribution
Address Breakdown
Residential
33,731
Single Family
27,172
Multi-Family
6,559
Businesses
2,061
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices