1011 Hopewell RdBellevueTX76228
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 Bellevue at 1011 Hopewell Rd, Bellevue, TX, 76228 priced at $272,000 converts $2,375/mo rent into $441/mo cash flow after a $1,331/mo obligation. Total monthly income equals $2,375/mo, and annual cash flow totals $5,293/yr on $90,168 invested. Return on cash invested prints 25.78% in year one, and rental yield reads 10.48% against a $272,000 entry. Equity gained on principal adds $1,755/yr, while 5% annual appreciation compiles into $75,149 by year five. Five-year ROI reaches 135.57% and total cumulative return in cash sums $122,237. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,375/mo property income covering a $1,331/mo payment, not borrower’s personal income.
Manufactured
Built in 2025
2.01 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76228, Bellevue, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 571 (100%) |
| Owner Occupied HU | 383 (67.1%) |
| Renter Occupied HU | 65 (11.4%) |
| Vacant Housing Units | 123 (21.5%) |
| Median Home Value | $157,839 |
| Average Home Value | $213,792 |
Housing Distribution
Address Breakdown
Residential
477
Single Family
477
Multi-Family
0
Businesses
24
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jasmine Sellers • House Brokerage
Mls Name: NTREIS
Mls ID: #20754334
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.