104 Hejl DrCaldwellTX77836
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 Caldwell at 104 Hejl Dr, Caldwell, TX, 77836 earns $218/mo cash flow from $2,249/mo rent with a $1,398/mo payment. Total monthly income totals $2,249/mo, and annual cash flow totals $2,612/yr on $94,710 capital. ROI tracks 22.67% on current figures, and rental yield reads 9.45% at a $285,700 purchase. Equity gained on principal adds $1,844/yr, and 5% annual appreciation supports $78,934 over five years. Five-year ROI reaches 118.86% and total cumulative return in cash sums $112,570. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,249/mo property income instead of your personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77836, Caldwell, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,448 (100%) |
| Owner Occupied HU | 4,176 (64.8%) |
| Renter Occupied HU | 1,058 (16.4%) |
| Vacant Housing Units | 1,214 (18.8%) |
| Median Home Value | $229,911 |
| Average Home Value | $275,725 |
Housing Distribution
Address Breakdown
Residential
5,115
Single Family
5,083
Multi-Family
32
Businesses
466
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
