The Sullivan Plan, Colony at PinehurstPinehurstTX77362
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 Pinehurst at The Sullivan Plan, Colony at Pinehurst, Pinehurst, TX, 77362 generates $3,600/mo in rent and, after a $1,821/mo payment, leaves $954/mo in cash flow. Total monthly income is $3,600/mo, and annual cash flow is $11,453/yr on $123,315 invested. Return on cash invested sits at 29.2% in year one, and rental yield is 11.61% on a $371,990 entry. Equity gained on principal adds $2,400/yr, while 5% annual appreciation builds toward $102,774 over five years. Five-year ROI reaches 153.86% and total cumulative return in cash sums $189,738. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,600/mo property income rather than buyer’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77362, Pinehurst, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,097 (100%) |
| Owner Occupied HU | 2,642 (85.3%) |
| Renter Occupied HU | 307 ( 9.9%) |
| Vacant Housing Units | 148 ( 4.8%) |
| Median Home Value | $452,486 |
| Average Home Value | $488,753 |
Housing Distribution
Address Breakdown
Residential
3,103
Single Family
3,103
Multi-Family
0
Businesses
344
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices