0 County Road 4710 LOT 465LarueTX75770
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 0 County Road 4710 LOT 465, Larue, TX, 75770 in Larue speaks for itself: 35.44% gross on a $100,000 price, generating $2,953/mo in rent and $2,205/mo in net income after the $450/mo debt service. DSCR 6.56, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $26,460 stacks alongside $27,628 in projected five-year appreciation and $921/yr in principal reduction. Projected total cumulative return: $180,377.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 35.4% | 6.2% |
| Monthly Cash Flow | $2,205 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,953 |
| Total Monthly Debt Service | $708 |
| DSCR Ratio | 4.17x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Lot
Built in N/A
5.01 Acres lot
$N/A/sqft
$445 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75770, Larue, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,521 (100%) |
| Owner Occupied HU | 1,088 (71.5%) |
| Renter Occupied HU | 212 (13.9%) |
| Vacant Housing Units | 221 (14.5%) |
| Median Home Value | $337,092 |
| Average Home Value | $373,518 |
Housing Distribution
Address Breakdown
Residential
1,371
Single Family
1,369
Multi-Family
2
Businesses
31
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
Lot
Built in N/A
5.01 Acres lot
$N/A/sqft
$445 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75770, Larue, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,521 (100%) |
| Owner Occupied HU | 1,088 (71.5%) |
| Renter Occupied HU | 212 (13.9%) |
| Vacant Housing Units | 221 (14.5%) |
| Median Home Value | $337,092 |
| Average Home Value | $373,518 |
Housing Distribution
Address Breakdown
Residential
1,371
Single Family
1,369
Multi-Family
2
Businesses
31
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices