The Garland Plan, Harmony HillsFredericksburgTX78624
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 Fredericksburg at The Garland Plan, Harmony Hills, Fredericksburg, TX, 78624 uses $146,851 cash to close to unlock $5,628/yr annual cash flow and $469/mo monthly cash flow. Total monthly income runs $3,619/mo, and a $2,168/mo payment keeps the spread at $469/mo. Purchase price stands at $442,990, and rental yield measures 9.8% with $3,619/mo rent. Return on cash invested shows 23.74% in year one, and 5% annual appreciation builds toward $122,390 over five years. Five-year ROI reaches 124.63% and total cumulative return in cash records $183,025. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,619/mo property income covering a $2,168/mo payment rather than investor’s personal income.
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 |
Housing Distribution
Address Breakdown
Residential
11,076
Single Family
10,120
Multi-Family
956
Businesses
1,618
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Online Sales Counselors • D.R. Horton - San Marcos
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A