1031 Logan LnCooperTX75432
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowReliable, bankable, and well-priced, 1031 Logan Ln, Cooper, TX, 75432 in Cooper delivers $1,508/mo in gross rent and $361/mo in net monthly income at a $145,000 entry. The 11.52% yield and 2.31 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $40,061 over five years and $1,335/yr in equity from loan paydown, total projected return is $86,266.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.5% | 6.2% |
| Monthly Cash Flow | $361 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,508 |
| Total Monthly Debt Service | $973 |
| DSCR Ratio | 1.55x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1982
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75432, Cooper, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,626 (100%) |
| Owner Occupied HU | 1,025 (63.0%) |
| Renter Occupied HU | 392 (24.1%) |
| Vacant Housing Units | 209 (12.9%) |
| Median Home Value | $189,651 |
| Average Home Value | $221,327 |
Housing Distribution
Address Breakdown
Residential
1,525
Single Family
1,490
Multi-Family
35
Businesses
161
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
Single Family
Built in 1982
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75432, Cooper, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,626 (100%) |
| Owner Occupied HU | 1,025 (63.0%) |
| Renter Occupied HU | 392 (24.1%) |
| Vacant Housing Units | 209 (12.9%) |
| Median Home Value | $189,651 |
| Average Home Value | $221,327 |
Housing Distribution
Address Breakdown
Residential
1,525
Single Family
1,490
Multi-Family
35
Businesses
161
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brenda Stewart • Stewart Realty & Associates
Mls Name: NTREIS
Mls ID: #20953677
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.