010 Tasiwoo Pvt Rd.HarperTX78631
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 Harper at 010 Tasiwoo Pvt Rd, Harper, TX, 78631 generates $3,000/mo in rent and, after a $1,656/mo payment, leaves $594/mo in cash flow. Total monthly income is $3,000/mo, and annual cash flow is $7,131/yr on $112,130 invested. Return on cash invested sits at 26.27% in year one, and rental yield is 10.64% on a $338,250 entry. Equity gained on principal adds $2,183/yr, while 5% annual appreciation builds toward $93,452 over five years. Five-year ROI reaches 138.19% and total cumulative return in cash sums $154,953. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,000/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
33.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78631, Harper, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,332 (100%) |
| Owner Occupied HU | 903 (67.8%) |
| Renter Occupied HU | 172 (12.9%) |
| Vacant Housing Units | 257 (19.3%) |
| Median Home Value | $513,281 |
| Average Home Value | $716,938 |
Housing Distribution
Address Breakdown
Residential
1,145
Single Family
1,145
Multi-Family
0
Businesses
80
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Marco Ramirez • Bluestem Ranch Group
Mls Name: SABOR
Mls Provider:
Mls ID: #1821072
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.