Knightley Plan, Pecan Lakes EstatesNavasotaTX77868
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 Navasota at Knightley Plan, Pecan Lakes Estates, Navasota, TX, 77868 with 5% annual appreciation on a $290,990 basis while $4,058/mo rent supports operations. Total monthly income totals $4,058/mo and a $1,424/mo payment preserves $1,989/mo for cash returns. Annual cash flow comes to $23,868/yr on $96,463 deployed, and return on cash invested reaches 44.65% in year one. Equity gained on principal adds $1,878/yr, and five-year appreciation sums $80,395 alongside rental yield of 16.73%. Five-year ROI measures 236.72% and total cumulative return in cash totals $228,351.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,058/mo property income versus a $1,424/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77868, Navasota, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,529 (100%) |
| Owner Occupied HU | 4,260 (65.2%) |
| Renter Occupied HU | 1,511 (23.1%) |
| Vacant Housing Units | 758 (11.6%) |
| Median Home Value | $238,852 |
| Average Home Value | $347,829 |
Housing Distribution
Address Breakdown
Residential
5,985
Single Family
5,895
Multi-Family
90
Businesses
547
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
