10280 Fm 1861EustaceTX75124
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 Eustace at 10280 Fm 1861, Eustace, TX, 75124 generates $1,417/mo in rent and, after a $876/mo payment, leaves $144/mo in cash flow. Total monthly income is $1,417/mo, and annual cash flow is $1,731/yr on $59,339 invested. Return on cash invested sits at 22.83% in year one, and rental yield is 9.5% on a $179,000 entry. Equity gained on principal adds $1,155/yr, while 5% annual appreciation builds toward $49,454 over five years. Five-year ROI reaches 119.76% and total cumulative return in cash sums $71,067. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,417/mo property income rather than buyer’s personal income.
Single Family
Built in 1971
1.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75124, Eustace, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,349 (100%) |
| Owner Occupied HU | 1,584 (67.4%) |
| Renter Occupied HU | 451 (19.2%) |
| Vacant Housing Units | 314 (13.4%) |
| Median Home Value | $254,025 |
| Average Home Value | $374,645 |
Housing Distribution
Address Breakdown
Residential
2,249
Single Family
2,200
Multi-Family
49
Businesses
89
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Todd Russell • KW-Cedar Creek Lake Properties
Mls Name: NTREIS
Mls ID: #20754841
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.