104 North DrCactusTX79013
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 Cactus at 104 North Dr, Cactus, TX, 79013 offers $903/mo rent that, after a $587/mo payment, leaves $50/mo cash flow. Total monthly income is $903/mo, and annual cash flow is $600/yr on $39,780 cash. Return on cash invested measures 21.42% in year one, and rental yield stands at 9.03% at a $120,000 entry. Equity gained on principal adds $774/yr while 5% annual appreciation compounds into $33,154 by year five. Five-year ROI records 112.11% and total cumulative return in cash reaches $44,599. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $903/mo property income versus a $587/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1983
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79013, Cactus, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 935 (100%) |
| Owner Occupied HU | 289 (30.9%) |
| Renter Occupied HU | 540 (57.8%) |
| Vacant Housing Units | 106 (11.3%) |
| Median Home Value | $65,000 |
| Average Home Value | $99,957 |
Housing Distribution
Address Breakdown
Residential
229
Single Family
229
Multi-Family
0
Businesses
42
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Paola Ramirez • Regal, REALTORS
Mls Name: AMMLS
Mls Provider:
Mls ID: #25-5296
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.