Pedernales Plan, Harvest PointeNeedvilleTX77461
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 Needville at Pedernales Plan, Harvest Pointe, Needville, TX, 77461 at $282,990 posts ROI 21.8% with $148/mo cash flow from $2,160/mo rent. Total monthly income equals $2,160/mo, and annual cash flow records $1,772/yr on $93,811 to close. Return on cash invested measures 21.8% and rental yield reads 9.16% at the current $282,990. Equity gained on principal adds $1,826/yr, and 5% annual appreciation supports $78,185 by year five. Five-year ROI prints 114.2% and total cumulative return in cash totals $107,135.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,160/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77461, Needville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,665 (100%) |
| Owner Occupied HU | 3,683 (78.9%) |
| Renter Occupied HU | 725 (15.5%) |
| Vacant Housing Units | 257 ( 5.5%) |
| Median Home Value | $382,481 |
| Average Home Value | $436,394 |
Housing Distribution
Address Breakdown
Residential
4,205
Single Family
4,136
Multi-Family
69
Businesses
261
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices