Texas Cali Plan, Pecan LakesNavasotaTX77868
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 Navasota at Texas Cali Plan, Pecan Lakes, Navasota, TX, 77868 offers $2,533/mo rent that, after a $1,366/mo payment, leaves $549/mo cash flow. Total monthly income is $2,533/mo, and annual cash flow is $6,583/yr on $92,485 cash. Return on cash invested measures 27.03% in year one, and rental yield stands at 10.9% at a $278,990 entry. Equity gained on principal adds $1,800/yr while 5% annual appreciation compounds into $77,080 by year five. Five-year ROI records 142.24% and total cumulative return in cash reaches $131,548. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,533/mo property income versus a $1,366/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77868, Navasota, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,529 (100%) |
| Owner Occupied HU | 4,260 (65.2%) |
| Renter Occupied HU | 1,511 (23.1%) |
| Vacant Housing Units | 758 (11.6%) |
| Median Home Value | $238,852 |
| Average Home Value | $347,829 |
Housing Distribution
Address Breakdown
Residential
5,985
Single Family
5,895
Multi-Family
90
Businesses
547
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
