1016 S Bois D Arc StRoscoeTX79545
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 Roscoe at 1016 S Bois D Arc St, Roscoe, TX, 79545 priced at $159,900 converts $2,825/mo rent into $1,671/mo cash flow after a $783/mo obligation. Total monthly income equals $2,825/mo, and annual cash flow totals $20,049/yr on $53,007 invested. Return on cash invested prints 57.73% in year one, and rental yield reads 21.2% against a $159,900 entry. Equity gained on principal adds $1,032/yr, while 5% annual appreciation compiles into $44,177 by year five. Five-year ROI reaches 307.04% and total cumulative return in cash sums $162,750. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,825/mo property income covering a $783/mo payment, not borrower’s personal income.
Single Family
Built in 1960
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79545, Roscoe, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 781 (100%) |
| Owner Occupied HU | 560 (71.7%) |
| Renter Occupied HU | 114 (14.6%) |
| Vacant Housing Units | 107 (13.7%) |
| Median Home Value | $144,444 |
| Average Home Value | $173,362 |
Housing Distribution
Address Breakdown
Residential
252
Single Family
252
Multi-Family
0
Businesses
65
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices