Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: $1 - $3k+
Home Type: Single Family
Get DSCR Mortgage Rate Quote
$1,424,500
- bds- ba-sqft
11122 Fm 1008DaytonTX77535
1.44%
Gross Yield
-1.53%
ROI
$1,705/m
Est. Rent
$0
Total Investment
$0
Down Payment
$0
Closing Costs
For Sale
Powered by
Ziffy Mortgage
NMLS #2625701
Get Pre-Approved
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
Explore more listings using simple english
Investment Highlights
Total monthly income runs $1,705/mo, and a $6,972/mo payment. Purchase price stands at $1,424,500, and rental yield measures 1.44% with $1,705/mo rent. Return on cash invested shows -1.53% in year one, and 5% annual appreciation builds toward $393,563 over five years. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,705/mo property income covering a $6,972/mo payment rather than investor’s personal income.
Manufactured
Built in N/A
110 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77535, Dayton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,472 (100%) |
| Owner Occupied HU | 10,999 (76.0%) |
| Renter Occupied HU | 2,436 (16.8%) |
| Vacant Housing Units | 1,037 ( 7.2%) |
| Median Home Value | $237,859 |
| Average Home Value | $266,956 |
Housing Distribution
Address Breakdown
Residential
13,579
Single Family
12,828
Multi-Family
751
Businesses
574
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Powered by
Ziffy Mortgage
NMLS #2625701
Get Pre-Approved