1104 Hickory StRoscoeTX79545
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 Roscoe at 1104 Hickory St, Roscoe, TX, 79545 earns $163/mo cash flow from $1,514/mo rent with a $930/mo payment. Total monthly income totals $1,514/mo, and annual cash flow totals $1,954/yr on $62,985 capital. ROI tracks 23.01% on current figures, and rental yield reads 9.56% at a $189,999 purchase. Equity gained on principal adds $1,226/yr, and 5% annual appreciation supports $52,493 over five years. Five-year ROI reaches 120.7% and total cumulative return in cash sums $76,020. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,514/mo property income instead of your personal income.
Single Family
Built in 1961
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79545, Roscoe, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 781 (100%) |
| Owner Occupied HU | 560 (71.7%) |
| Renter Occupied HU | 114 (14.6%) |
| Vacant Housing Units | 107 (13.7%) |
| Median Home Value | $144,444 |
| Average Home Value | $173,362 |
Housing Distribution
Address Breakdown
Residential
252
Single Family
252
Multi-Family
0
Businesses
65
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices