Willowford Plan, Pecan Lakes EstatesNavasotaTX77868
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 Navasota at Willowford Plan, Pecan Lakes Estates, Navasota, TX, 77868 at $290,990 posts ROI 50.47% with $2,457/mo cash flow from $4,526/mo rent. Total monthly income equals $4,526/mo, and annual cash flow records $29,484/yr on $96,463 to close. Return on cash invested measures 50.47% and rental yield reads 18.66% at the current $290,990. Equity gained on principal adds $1,878/yr, and 5% annual appreciation supports $80,395 by year five. Five-year ROI prints 267.94% and total cumulative return in cash totals $258,459.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,526/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77868, Navasota, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,529 (100%) |
| Owner Occupied HU | 4,260 (65.2%) |
| Renter Occupied HU | 1,511 (23.1%) |
| Vacant Housing Units | 758 (11.6%) |
| Median Home Value | $238,852 |
| Average Home Value | $347,829 |
Housing Distribution
Address Breakdown
Residential
5,985
Single Family
5,895
Multi-Family
90
Businesses
547
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
