1068 Hillcrest CirGordonvilleTX76245
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 Gordonville at 1068 Hillcrest Cir, Gordonville, TX, 76245 offers a 9.57% rental yield on a $125,000 purchase with $997/mo rent. Total monthly income registers $997/mo, and a $612/mo payment leaves $108/mo available for distribution. Annual cash flow reaches $1,295/yr on $41,438 to close, and return on cash invested stands at 23.03% in year one. Equity gained on principal adds $807/yr while 5% annual appreciation supports $34,535 over five years. Portfolio math shows five-year ROI at 120.8% and total cumulative return in cash at $50,057. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $997/mo property income against a $612/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1970
0.47 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76245, Gordonville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,557 (100%) |
| Owner Occupied HU | 831 (53.4%) |
| Renter Occupied HU | 130 ( 8.3%) |
| Vacant Housing Units | 596 (38.3%) |
| Median Home Value | $251,500 |
| Average Home Value | $307,644 |
Housing Distribution
Address Breakdown
Residential
1,269
Single Family
1,269
Multi-Family
0
Businesses
51
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lisa Hudson • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #21090650