0 County Road 2131BagwellTX75412
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 Bagwell at 0 County Road 2131, Bagwell, TX, 75412 generates $3,047/mo in rent and, after a $1,199/mo payment, leaves $1,305/mo in cash flow. Total monthly income is $3,047/mo, and annual cash flow is $15,660/yr on $81,210 invested. Return on cash invested sits at 39.19% in year one, and rental yield is 14.93% on a $244,976 entry. Equity gained on principal adds $1,581/yr, while 5% annual appreciation builds toward $67,682 over five years. Five-year ROI reaches 207.45% and total cumulative return in cash sums $168,473. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,047/mo property income rather than buyer’s personal income.
Lot
Built in N/A
61 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75412, Bagwell, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 294 (100%) |
| Owner Occupied HU | 198 (67.3%) |
| Renter Occupied HU | 36 (12.2%) |
| Vacant Housing Units | 60 (20.4%) |
| Median Home Value | $189,474 |
| Average Home Value | $256,780 |
Housing Distribution
Address Breakdown
Residential
311
Single Family
311
Multi-Family
0
Businesses
5
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices