The Levi Plan, Higdon Oaks, Pearland, TX, 77581 | $76/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 Levi Plan, Higdon Oaks, Pearland, TX, 77581 | $76/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 Bronco Plan, Higdon Oaks, Pearland, TX, 77581

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

Nearby investment properties with comparable prices

Currently Rented+ 1 more

3 Bed
2 Bath
1153 sft

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

The Casablanca Plan, Titan Factory Direct - Elmendorf

2 Bed
1 Bath
850 sft

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

2 Bed
1 Bath
850 sft

19920 Interstate Highway 37 S #2, Elmendorf, TX, 78112

3 Bed
2 Bath
1341 sft

1550 Sea Island, San Antonio, TX, 78264

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 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

More details about the property

Showstopper Manufactured Home in Gated Community! This stunning manufactured home is move-in ready and packed with features! Highlights: Stainless steel appliances add a modern touch to the kitchen. Separate utility room provides extra storage and functionality. Kitchen island with ample cabinet space makes meal prep and entertaining a breeze. Abundant natural light creates a bright and inviting atmosphere. Energy-efficient features like Thermo-pane windows help keep utility bills low. Large soaker tub in the bathroom provides a relaxing spa-like experience. Central air conditioning keeps you cool and comfortable year-round. Storage shed offers additional space for your belongings. Located in a beautiful gated community, this home offers residents access to: Sparkling pool Inviting clubhouse Modern fitness center Dog park for your furry companions Spacious soccer field And much more! Limited-time specials are available! Don't miss out on this incredible opportunity! Come and see us today! 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