Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Pearland at The Spur Plan, Higdon Oaks, Pearland, TX, 77581 listed at $120,900 pairs $928/mo rent with a $592/mo payment to leave $68/mo cash flow. Total monthly income runs $928/mo, and annual cash flow reaches $816/yr on $40,078 cash to close. Return on cash invested measures 21.95% in year one, and rental yield registers 9.21% at a $120,900 basis. Equity gained on principal adds $780/yr, and annual property appreciation at 5% supports $33,402 by year five. Five-year ROI tracks 114.95% and total cumulative return in cash totals $46,070. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $928/mo property income relative to a $592/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77581, Pearland, TX area.
| 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 |
Residential
18,020
Single Family
15,010
Multi-Family
3,010
Businesses
1,581
Date | Event | Price |
|---|---|---|
| 2024-08-01 | Listed for sale | $120,900 |
| 2024-07-23 | Listing removed | N/A |
| 2024-03-05 | Listed for sale | $120,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • Live Lone Star
Mls Name: Live Lone Star
Mls Provider:
Mls ID: #N/A
