The Coleman Plan, Harmony Hills, Fredericksburg, TX, 78624 | $207/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1608 sft

1007 Henrietta St, Fredericksburg, TX, 78624

2 Bed
2 Bath
1483 sft

720 S Creek St Fredericksburg, Fredericksburg, TX, 78624

- Bed
- Bath
- sft

17 Jack Rabbit Rd, Doss, TX, 78618

- Bed
- Bath
- sft

20 Jack Rabbit Rd, Doss, TX, 78618

Nearby investment properties with comparable prices

4 Bed
3 Bath
1885 sft

126 Alameda Dr, Fredericksburg, TX, 78624

4 Bed
3 Bath
1885 sft

126 Darby Drive, Fredericksburg, TX, 78624

Navarre Plan, Friendship Oaks : Coastline Collection

4 Bed
3 Bath
2210 sft

Navarre Plan, Friendship Oaks : Coastline Collection, Fredericksburg, TX, 78624

3 Bed
2 Bath
1442 sft

The Torre Plan, High Garden, Comfort, TX, 78013

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 Fredericksburg at The Coleman Plan, Harmony Hills, Fredericksburg, TX, 78624 with 5% annual appreciation on a $408,990 basis while $3,116/mo rent supports operations. Total monthly income totals $3,116/mo and a $2,002/mo payment preserves $207/mo for cash returns. Annual cash flow comes to $2,489/yr on $135,580 deployed, and return on cash invested reaches 21.74% in year one. Equity gained on principal adds $2,639/yr, and five-year appreciation sums $112,996 alongside rental yield of 9.14%. Five-year ROI measures 113.92% and total cumulative return in cash totals $154,446.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,116/mo property income versus a $2,002/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 78624, Fredericksburg, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,017 (100%)
Owner Occupied HU	7,603 (58.4%)
Renter Occupied HU	2,910 (22.4%)
Vacant Housing Units	2,504 (19.2%)
Median Home Value	$493,755
Average Home Value	$638,185