1021 NE 1st StEarthTX79031
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
Investment property for sale in Earth at 1021 NE 1st St, Earth, TX, 79031 earns $133/mo cash flow from $1,378/mo rent with a $857/mo payment. Total monthly income totals $1,378/mo, and annual cash flow totals $1,597/yr on $58,013 capital. ROI tracks 22.66% on current figures, and rental yield reads 9.45% at a $175,000 purchase. Equity gained on principal adds $1,129/yr, and 5% annual appreciation supports $48,349 over five years. Five-year ROI reaches 118.89% and total cumulative return in cash sums $68,971. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,378/mo property income instead of your personal income.
Single Family
Built in 1965
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79031, Earth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 479 (100%) |
| Owner Occupied HU | 311 (64.9%) |
| Renter Occupied HU | 92 (19.2%) |
| Vacant Housing Units | 76 (15.9%) |
| Median Home Value | $84,432 |
| Average Home Value | $125,418 |
Housing Distribution
Address Breakdown
Residential
102
Single Family
102
Multi-Family
0
Businesses
48
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices