The Bronco Plan, Higdon Oaks, Pearland, TX, 77581 | $102/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 Bronco Plan, Higdon Oaks, Pearland, TX, 77581 | $102/mo Cash Flow | Ziffy

For Sale

Currently Rented

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 1 more

3 Bed
2 Bath
1153 sft

The Levi Plan, Higdon Oaks, San Antonio, TX, 77581

Currently Rented+ 1 more

3 Bed
2 Bath
1153 sft

The Spur Plan, Higdon Oaks, Pearland, TX, 77581

3 Bed
2 Bath
1216 sft

1810 Hackberry Hill, San Antonio, TX, 78264

4 Bed
2 Bath
1180 sft

169 Peaceful, San Antonio, TX, 78264

Nearby investment properties with comparable prices

Currently Rented+ 1 more

3 Bed
2 Bath
1153 sft

The Bronco Plan, Higdon Oaks, San Antonio, TX, 77581

4 Bed
2 Bath
2305 sft

19920 Interstate Highway 37 S #6, Elmendorf, TX, 78112

3 Bed
2 Bath
1493 sft

19920 Interstate Highway 37 S #7, Elmendorf, TX, 78112

The Phoenix Plan, Titan Factory Direct - Elmendorf

3 Bed
2 Bath
1493 sft

The Phoenix Plan, Titan Factory Direct - Elmendorf, Elmendorf, TX, 78112

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

Rental property for sale in Pearland at The Bronco Plan, Higdon Oaks, Pearland, TX, 77581 generates $926/mo in rent and, after a $567/mo payment, leaves $102/mo in cash flow. Total monthly income is $926/mo, and annual cash flow is $1,225/yr on $38,421 invested. Return on cash invested sits at 23.1% in year one, and rental yield is 9.59% on a $115,900 entry. Equity gained on principal adds $748/yr, while 5% annual appreciation builds toward $32,021 over five years. Five-year ROI reaches 121.29% and total cumulative return in cash sums $46,600. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $926/mo property income rather than buyer’s personal income.

Manufactured

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

This beautiful home has an open floorplan and it located on a large lot with no neighbors behind you! The dream kitchen has all of the appliances and plenty of counter and cabinet space. There is not only separate laundry, but a large walk-in pantry. This is an energy efficient home to keep your monthly bills low and thermo pane windows. This gated manufactured home community has a pool, fitness center, dog park and more! Purchase your home and rent the lot. Land Leased not owned

Neighborhood Data

Neighborhood data shown for ZIP Code: 77581, Pearland, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,504 (100%)
Owner Occupied HU	13,926 (75.3%)
Renter Occupied HU	3,712 (20.1%)
Vacant Housing Units	866 ( 4.7%)
Median Home Value	$351,364
Average Home Value	$371,871