10562 Shadow Wood CirWhitehouseTX75791
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
Investment property for sale in Whitehouse at 10562 Shadow Wood Cir, Whitehouse, TX, 75791 offers a 9.17% rental yield on a $129,995 purchase with $993/mo rent. Total monthly income registers $993/mo, and a $636/mo payment leaves $69/mo available for distribution. Annual cash flow reaches $826/yr on $43,093 to close, and return on cash invested stands at 21.83% in year one. Equity gained on principal adds $839/yr while 5% annual appreciation supports $35,915 over five years. Portfolio math shows five-year ROI at 114.34% and total cumulative return in cash at $49,273. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $993/mo property income against a $636/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1994
1.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75791, Whitehouse, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,675 (100%) |
| Owner Occupied HU | 3,948 (69.6%) |
| Renter Occupied HU | 1,462 (25.8%) |
| Vacant Housing Units | 265 ( 4.7%) |
| Median Home Value | $260,651 |
| Average Home Value | $311,670 |
Housing Distribution
Address Breakdown
Residential
5,670
Single Family
5,525
Multi-Family
145
Businesses
444
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jessica Taylor • Texas Premier Realty
Mls Name: GTARMLS
Mls Provider:
Mls ID: #25009920
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.