Oxford Plan, Sunterra Lakes : Watermill CollectionBrookshireTX77423
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 Brookshire at Oxford Plan, Sunterra Lakes: Watermill Collection, Brookshire, TX, 77423 priced at $313,990 pairs $2,802/mo rent with $569/mo cash flow after a $1,537/mo payment. Total monthly income equals $2,802/mo, and annual cash flow comes to $6,828/yr on $104,088 invested. Return on cash invested is 26.47% in year one, and rental yield stands at 10.71% on a $313,990 basis. Equity gained on principal adds $2,026/yr, and 5% annual appreciation accumulates to $86,750 by year five. Five-year ROI measures 139.22% and total cumulative return in cash reaches $144,912. For financing, Ziffy Mortgage’s DSCR program evaluates $2,802/mo property income against a $1,537/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77423, Brookshire, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,135 (100%) |
| Owner Occupied HU | 6,045 (74.3%) |
| Renter Occupied HU | 1,366 (16.8%) |
| Vacant Housing Units | 724 ( 8.9%) |
| Median Home Value | $397,950 |
| Average Home Value | $414,663 |
Housing Distribution
Address Breakdown
Residential
7,089
Single Family
6,816
Multi-Family
273
Businesses
480
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A