The 1443 Plan, Grand Lake, Somerville, TX, 77879 | $296/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

The 1443 Plan, Grand Lake, Somerville, TX, 77879 | $296/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1280 sft

306 Mistletoe Cir, Somerville, TX, 77879

3 Bed
2 Bath
1871 sft

61.95 Acres Hwy #36, Somerville, TX, 77879

3 Bed
2 Bath
1456 sft

7598 Fm 60 S, Somerville, TX, 77879

3 Bed
2 Bath
1280 sft

310 Sweet Gum Ln, Somerville, TX, 77879

Nearby investment properties with comparable prices

3 Bed
2 Bath
1447 sft

The 1443 Plan, Grand Lake, Somerville, TX, 77879

3 Bed
2 Bath
1429 sft

124 Pleasant Path, Somerville, TX, 77879

4 Bed
2 Bath
1420 sft

712 Birch Hollow Dr, Somerville, TX, 77879

1 Bed
1 Bath
2400 sft

403 Beaver Lndg, Caldwell, TX, 77836

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 Somerville at The 1443 Plan, Grand Lake, Somerville, TX, 77879 listed at $269,900 pairs $2,280/mo rent with a $1,321/mo payment to leave $296/mo cash flow. Total monthly income runs $2,280/mo, and annual cash flow reaches $3,549/yr on $89,472 cash to close. Return on cash invested measures 23.88% in year one, and rental yield registers 10.14% at a $269,900 basis. Equity gained on principal adds $1,742/yr, and annual property appreciation at 5% supports $74,568 by year five. Five-year ROI tracks 125.64% and total cumulative return in cash totals $112,410. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,280/mo property income relative to a $1,321/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

$65 monthly HOA

More details about the property

Some images shown may be from a previously built Stylecraft home of similar design. Actual options, colors, and selections may vary. Contact us for details! Upon entering this exceptional floor plan, you're immediately greeted with a formal dining room. Walking into the open-concept kitchen and living room, you'll be stunned by the amount of space you have to gather. This three-bedroom, two bath home has perfectly placed windows in the living room, primary bedroom, and dining room, crafting a home that is filled with natural light and charm. Granite countertops throughout and large walk-in primary closet top it all off and make this home exceptional.

Neighborhood Data

Neighborhood data shown for ZIP Code: 77879, Somerville, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,528 (100%)
Owner Occupied HU	2,029 (57.5%)
Renter Occupied HU	428 (12.1%)
Vacant Housing Units	1,071 (30.4%)
Median Home Value	$146,744
Average Home Value	$243,677