Pelham Plan, Sunterra Lakes : Bristol 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 Pelham Plan, Sunterra Lakes: Bristol Collection, Brookshire, TX, 77423 priced at $379,990 converts $3,278/mo rent into $576/mo cash flow after a $1,860/mo obligation. Total monthly income equals $3,278/mo, and annual cash flow totals $6,908/yr on $125,967 invested. Return on cash invested prints 25.39% in year one, and rental yield reads 10.35% against a $379,990 entry. Equity gained on principal adds $2,452/yr, while 5% annual appreciation compiles into $104,984 by year five. Five-year ROI reaches 133.46% and total cumulative return in cash sums $168,117. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,278/mo property income covering a $1,860/mo payment, not borrower’s personal income.
Single Family
Built in 2025
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 • Village Builders
Mls Name: Village Builders
Mls ID: #N/A