The Camden Plan, Colony at PinehurstPinehurstTX77362
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
Investment property for sale in Pinehurst at The Camden Plan, Colony at Pinehurst, Pinehurst, TX, 77362 with 5% annual appreciation on a $277,990 basis while $2,370/mo rent supports operations. Total monthly income totals $2,370/mo and a $1,361/mo payment preserves $393/mo for cash returns. Annual cash flow comes to $4,713/yr on $92,154 deployed, and return on cash invested reaches 25.02% in year one. Equity gained on principal adds $1,794/yr, and five-year appreciation sums $76,804 alongside rental yield of 10.23%. Five-year ROI measures 131.5% and total cumulative return in cash totals $121,178.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,370/mo property income versus a $1,361/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77362, Pinehurst, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,097 (100%) |
| Owner Occupied HU | 2,642 (85.3%) |
| Renter Occupied HU | 307 ( 9.9%) |
| Vacant Housing Units | 148 ( 4.8%) |
| Median Home Value | $452,486 |
| Average Home Value | $488,753 |
Housing Distribution
Address Breakdown
Residential
3,103
Single Family
3,103
Multi-Family
0
Businesses
344
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices