1003 Johnson TrlBellsTX75414
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 Bells at 1003 Johnson Trl, Bells, TX, 75414 priced at $579,000 converts $4,370/mo rent into $253/mo cash flow after a $2,834/mo obligation. Total monthly income equals $4,370/mo, and annual cash flow totals $3,031/yr on $190,491 invested. Return on cash invested prints 21.65% in year one, and rental yield reads 9.06% against a $579,000 entry. Equity gained on principal adds $3,736/yr, while 5% annual appreciation compiles into $159,967 by year five. Five-year ROI reaches 113.38% and total cumulative return in cash sums $215,971. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,370/mo property income covering a $2,834/mo payment, not borrower’s personal income.
Single Family
Built in 2016
1.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75414, Bells, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,489 (100%) |
| Owner Occupied HU | 1,139 (76.5%) |
| Renter Occupied HU | 249 (16.7%) |
| Vacant Housing Units | 101 ( 6.8%) |
| Median Home Value | $303,639 |
| Average Home Value | $352,864 |
Housing Distribution
Address Breakdown
Residential
1,295
Single Family
1,295
Multi-Family
0
Businesses
64
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: LINDA COOK • ERA Steve Cook & Co, REALTORS
Mls Name: NTREIS
Mls ID: #20770482
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.