104 Hilltop DrNaplesTX75568
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 Naples at 104 Hilltop Dr, Naples, TX, 75568 priced at $139,900 pairs $1,087/mo rent with $92/mo cash flow after a $685/mo payment. Total monthly income equals $1,087/mo, and annual cash flow comes to $1,103/yr on $46,377 invested. Return on cash invested is 22.29% in year one, and rental yield stands at 9.32% on a $139,900 basis. Equity gained on principal adds $903/yr, and 5% annual appreciation accumulates to $38,652 by year five. Five-year ROI measures 116.78% and total cumulative return in cash reaches $54,159. For financing, Ziffy Mortgage’s DSCR program evaluates $1,087/mo property income against a $685/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1963
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75568, Naples, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,563 (100%) |
| Owner Occupied HU | 990 (63.3%) |
| Renter Occupied HU | 303 (19.4%) |
| Vacant Housing Units | 270 (17.3%) |
| Median Home Value | $142,500 |
| Average Home Value | $181,556 |
Housing Distribution
Address Breakdown
Residential
1,206
Single Family
1,206
Multi-Family
0
Businesses
78
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jesse Moore • Mayben Realty- Daingerfield
Mls Name: NTREIS
Mls ID: #21061471
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.