Trinity Plan, Massey OaksPearlandTX77584
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 Pearland at Trinity Plan, Massey Oaks, Pearland, TX, 77584 uses $127,293 cash to close to unlock $8,722/yr annual cash flow and $727/mo monthly cash flow. Total monthly income runs $3,457/mo, and a $1,879/mo payment keeps the spread at $727/mo. Purchase price stands at $383,990, and rental yield measures 10.8% with $3,457/mo rent. Return on cash invested shows 26.76% in year one, and 5% annual appreciation builds toward $106,089 over five years. Five-year ROI reaches 140.79% and total cumulative return in cash records $179,213. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,457/mo property income covering a $1,879/mo payment rather than investor’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77584, Pearland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 35,361 (100%) |
| Owner Occupied HU | 24,157 (68.3%) |
| Renter Occupied HU | 9,578 (27.1%) |
| Vacant Housing Units | 1,626 ( 4.6%) |
| Median Home Value | $367,856 |
| Average Home Value | $387,516 |
Housing Distribution
Address Breakdown
Residential
33,731
Single Family
27,172
Multi-Family
6,559
Businesses
2,061
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices