10502 Hillside CirFrankstonTX75763
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 Frankston at 10502 Hillside Cir, Frankston, TX, 75763 generates $911/mo in rent and, after a $582/mo payment, leaves $65/mo in cash flow. Total monthly income is $911/mo, and annual cash flow is $783/yr on $39,449 invested. Return on cash invested sits at 21.89% in year one, and rental yield is 9.19% on a $119,000 entry. Equity gained on principal adds $768/yr, while 5% annual appreciation builds toward $32,878 over five years. Five-year ROI reaches 114.79% and total cumulative return in cash sums $45,281. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $911/mo property income rather than buyer’s personal income.
Manufactured
Built in 2021
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75763, Frankston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,108 (100%) |
| Owner Occupied HU | 2,026 (65.2%) |
| Renter Occupied HU | 506 (16.3%) |
| Vacant Housing Units | 576 (18.5%) |
| Median Home Value | $241,942 |
| Average Home Value | $310,584 |
Housing Distribution
Address Breakdown
Residential
2,546
Single Family
2,542
Multi-Family
4
Businesses
137
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Edna Layman • Willow Property Group
Mls Name: GTARMLS
Mls Provider:
Mls ID: #25006374
Disclaimer: IDX information is provided exclusively for consumers' personal, non-commercial use, that it may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed to be reliable but not guaranteed.