Plan Cassatt Plan, Indigo: 40ft. lots, Richmond, TX, 77406 | $931/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
2849 sft

1123 Hearth Ave, Richmond, TX, 77406

5 Bed
5 Bath
2848 sft

1110 Mercantile St, Richmond, TX, 77406

4 Bed
3 Bath
2201 sft

1118 Mercantile St, Richmond, TX, 77406

4 Bed
4 Bath
2582 sft

1106 Mercantile St, Richmond, TX, 77406

Nearby investment properties with comparable prices

4 Bed
4 Bath
2628 sft

1007 Albany Ct, Richmond, TX, 77406

6 Bed
5 Bath
3444 sft

Davenport Plan, Kingdom Heights, Rosenberg, TX, 77471

4 Bed
3 Bath
2841 sft

Beaumont Plan, Arabella on the Prairie, Richmond, TX, 77469

4 Bed
3 Bath
2941 sft

4132 Russet Elm Ln, Rosenberg, TX, 77469

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Richmond at Plan Cassatt Plan, Indigo: 40ft. lots, Richmond, TX, 77406 uses $141,216 cash to close to unlock $11,169/yr annual cash flow and $931/mo monthly cash flow. Total monthly income runs $3,960/mo, and a $2,085/mo payment keeps the spread at $931/mo. Purchase price stands at $425,990, and rental yield measures 11.16% with $3,960/mo rent. Return on cash invested shows 27.82% in year one, and 5% annual appreciation builds toward $117,693 over five years. Five-year ROI reaches 146.47% and total cumulative return in cash records $206,836. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,960/mo property income covering a $2,085/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Introducing Indigo-a brand new place to live, celebrate, and call home. A place where buying a new house means choosing to live better. A place where people come first and full bellied is a state of mind, body, and spirit. From the town center to the human-scale working farm and pasture, Indigo is committed to creating a true community-hand-crafted to naturally connect those who live here in engaging, healthy ways.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77406, Richmond, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	26,399 (100%)
Owner Occupied HU	20,904 (79.2%)
Renter Occupied HU	3,892 (14.7%)
Vacant Housing Units	1,603 ( 6.1%)
Median Home Value	$456,400
Average Home Value	$519,922