110 E Elm StBellsTX75414
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 Bells at 110 E Elm St, Bells, TX, 75414 priced at $239,500 pairs $1,954/mo rent with $251/mo cash flow after a $1,172/mo payment. Total monthly income equals $1,954/mo, and annual cash flow comes to $3,013/yr on $79,394 invested. Return on cash invested is 23.7% in year one, and rental yield stands at 9.79% on a $239,500 basis. Equity gained on principal adds $1,545/yr, and 5% annual appreciation accumulates to $66,169 by year five. Five-year ROI measures 124.44% and total cumulative return in cash reaches $98,797. For financing, Ziffy Mortgage’s DSCR program evaluates $1,954/mo property income against a $1,172/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1940
6,446 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75414, Bells, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,489 (100%) |
| Owner Occupied HU | 1,139 (76.5%) |
| Renter Occupied HU | 249 (16.7%) |
| Vacant Housing Units | 101 ( 6.8%) |
| Median Home Value | $303,639 |
| Average Home Value | $352,864 |
Housing Distribution
Address Breakdown
Residential
1,295
Single Family
1,295
Multi-Family
0
Businesses
64
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michael Horstman • RE/MAX Signature Properties
Mls Name: NTREIS
Mls ID: #20812292
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.