105 W 12th StSunrayTX79086
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 Sunray at 105 W 12th St, Sunray, TX, 79086 priced at $260,000 pairs $2,440/mo rent with $591/mo cash flow after a $1,273/mo payment. Total monthly income equals $2,440/mo, and annual cash flow comes to $7,088/yr on $86,190 invested. Return on cash invested is 28.13% in year one, and rental yield stands at 11.26% on a $260,000 basis. Equity gained on principal adds $1,678/yr, and 5% annual appreciation accumulates to $71,833 by year five. Five-year ROI measures 148.16% and total cumulative return in cash reaches $127,697. For financing, Ziffy Mortgage’s DSCR program evaluates $2,440/mo property income against a $1,273/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79086, Sunray, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 809 (100%) |
| Owner Occupied HU | 513 (63.4%) |
| Renter Occupied HU | 188 (23.2%) |
| Vacant Housing Units | 108 (13.3%) |
| Median Home Value | $161,796 |
| Average Home Value | $198,894 |
Housing Distribution
Address Breakdown
Residential
43
Single Family
43
Multi-Family
0
Businesses
76
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: The Real Estate Gals Team • Berkshire Hathaway HomeServices Premier Properties
Mls Name: AMMLS
Mls Provider:
Mls ID: #24-6167
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.