111 Circle DrBogataTX75417
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 Bogata at 111 Circle Dr, Bogata, TX, 75417 priced at $100,000 pairs $778/mo rent with $67/mo cash flow after a $489/mo payment. Total monthly income equals $778/mo, and annual cash flow comes to $808/yr on $33,150 invested. Return on cash invested is 22.35% in year one, and rental yield stands at 9.34% on a $100,000 basis. Equity gained on principal adds $645/yr, and 5% annual appreciation accumulates to $27,628 by year five. Five-year ROI measures 117.22% and total cumulative return in cash reaches $38,860. For financing, Ziffy Mortgage’s DSCR program evaluates $778/mo property income against a $489/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1963
0.75 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75417, Bogata, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,274 (100%) |
| Owner Occupied HU | 843 (66.2%) |
| Renter Occupied HU | 265 (20.8%) |
| Vacant Housing Units | 166 (13.0%) |
| Median Home Value | $145,363 |
| Average Home Value | $201,340 |
Housing Distribution
Address Breakdown
Residential
1,040
Single Family
1,040
Multi-Family
0
Businesses
58
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Eva Hatfield • SUMMIT, REALTORS
Mls Name: NTREIS
Mls ID: #20713107
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.