104 Jan StHendersonTX75654
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 Henderson at 104 Jan St, Henderson, TX, 75654 priced at $425,000 converts $3,295/mo rent into $273/mo cash flow after a $2,080/mo obligation. Total monthly income equals $3,295/mo, and annual cash flow totals $3,275/yr on $140,888 invested. Return on cash invested prints 22.23% in year one, and rental yield reads 9.3% against a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation compiles into $117,420 by year five. Five-year ROI reaches 116.5% and total cumulative return in cash sums $164,141. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,295/mo property income covering a $2,080/mo payment, not borrower’s personal income.
Single Family
Built in 1962
0.84 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75654, Henderson, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,577 (100%) |
| Owner Occupied HU | 3,808 (68.3%) |
| Renter Occupied HU | 1,126 (20.2%) |
| Vacant Housing Units | 643 (11.5%) |
| Median Home Value | $183,038 |
| Average Home Value | $238,192 |
Housing Distribution
Address Breakdown
Residential
5,213
Single Family
4,844
Multi-Family
369
Businesses
271
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices