1121 Harston TrlFerrisTX75125
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 Ferris at 1121 Harston Trl, Ferris, TX, 75125 uses $111,215 cash to close to unlock $2,476/yr annual cash flow and $206/mo monthly cash flow. Total monthly income runs $2,592/mo, and a $1,642/mo payment keeps the spread at $206/mo. Purchase price stands at $335,490, and rental yield measures 9.27% with $2,592/mo rent. Return on cash invested shows 22.14% in year one, and 5% annual appreciation builds toward $92,690 over five years. Five-year ROI reaches 116.02% and total cumulative return in cash records $129,030. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,592/mo property income covering a $1,642/mo payment rather than investor’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75125, Ferris, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,181 (100%) |
| Owner Occupied HU | 2,372 (74.6%) |
| Renter Occupied HU | 633 (19.9%) |
| Vacant Housing Units | 176 ( 5.5%) |
| Median Home Value | $250,492 |
| Average Home Value | $274,762 |
Housing Distribution
Address Breakdown
Residential
3,036
Single Family
3,029
Multi-Family
7
Businesses
213
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
