Pasadena ESP Plan, Oakberry TrailsWallerTX77484
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 Waller at Pasadena ESP Plan, Oakberry Trails, Waller, TX, 77484 priced at $329,990 pairs $2,941/mo rent with $595/mo cash flow after a $1,615/mo payment. Total monthly income equals $2,941/mo, and annual cash flow comes to $7,134/yr on $109,392 invested. Return on cash invested is 26.43% in year one, and rental yield stands at 10.69% on a $329,990 basis. Equity gained on principal adds $2,129/yr, and 5% annual appreciation accumulates to $91,170 by year five. Five-year ROI measures 139.04% and total cumulative return in cash reaches $152,095. For financing, Ziffy Mortgage’s DSCR program evaluates $2,941/mo property income against a $1,615/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: 77484, Waller, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,554 (100%) |
| Owner Occupied HU | 3,507 (63.1%) |
| Renter Occupied HU | 1,528 (27.5%) |
| Vacant Housing Units | 519 ( 9.3%) |
| Median Home Value | $338,828 |
| Average Home Value | $419,791 |
Housing Distribution
Address Breakdown
Residential
5,374
Single Family
4,936
Multi-Family
438
Businesses
511
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
