The Levi Plan, Higdon OaksPearlandTX77581
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
Rental property for sale in Pearland at The Levi Plan, Higdon Oaks, Pearland, TX, 77581 priced at $117,900 pairs $914/mo rent with $76/mo cash flow after a $577/mo payment. Total monthly income equals $914/mo, and annual cash flow comes to $908/yr on $39,084 invested. Return on cash invested is 22.23% in year one, and rental yield stands at 9.3% on a $117,900 basis. Equity gained on principal adds $761/yr, and 5% annual appreciation accumulates to $32,574 by year five. Five-year ROI measures 116.54% and total cumulative return in cash reaches $45,548. For financing, Ziffy Mortgage’s DSCR program evaluates $914/mo property income against a $577/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
18,020
Single Family
15,010
Multi-Family
3,010
Businesses
1,581
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
