Nora 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
Rental property for sale in Navasota at Nora Plan, Pecan Lakes Estates, Navasota, TX, 77868 priced at $294,990 pairs $4,710/mo rent with $2,612/mo cash flow after a $1,444/mo payment. Total monthly income equals $4,710/mo, and annual cash flow comes to $31,345/yr on $97,789 invested. Return on cash invested is 51.96% in year one, and rental yield stands at 19.16% on a $294,990 basis. Equity gained on principal adds $1,904/yr, and 5% annual appreciation accumulates to $81,500 by year five. Five-year ROI measures 275.98% and total cumulative return in cash reaches $269,879. For financing, Ziffy Mortgage’s DSCR program evaluates $4,710/mo property income against a $1,444/mo payment instead of your W2s, 1099s, or Tax returns.
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
