Hemlock II 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 Hemlock II Plan, Colony at Pinehurst, Pinehurst, TX, 77362 with 5% annual appreciation on a $396,990 basis while $3,600/mo rent supports operations. Total monthly income totals $3,600/mo and a $1,943/mo payment preserves $777/mo for cash returns. Annual cash flow comes to $9,324/yr on $131,602 deployed, and return on cash invested reaches 26.99% in year one. Equity gained on principal adds $2,562/yr, and five-year appreciation sums $109,681 alongside rental yield of 10.88%. Five-year ROI measures 142.07% and total cumulative return in cash totals $186,967.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,600/mo property income versus a $1,943/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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
