1125 Walking Horse DrStephenvilleTX76401
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 Stephenville at 1125 Walking Horse Dr, Stephenville, TX, 76401 priced at $640,000 pairs $6,184/mo rent with $1,633/mo cash flow after a $3,132/mo payment. Total monthly income equals $6,184/mo, and annual cash flow comes to $19,600/yr on $210,560 invested. Return on cash invested is 29.37% in year one, and rental yield stands at 11.59% on a $640,000 basis. Equity gained on principal adds $4,130/yr, and 5% annual appreciation accumulates to $176,820 by year five. Five-year ROI measures 154.76% and total cumulative return in cash reaches $325,854. For financing, Ziffy Mortgage’s DSCR program evaluates $6,184/mo property income against a $3,132/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2012
1.05 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76401, Stephenville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,869 (100%) |
| Owner Occupied HU | 6,585 (47.5%) |
| Renter Occupied HU | 5,603 (40.4%) |
| Vacant Housing Units | 1,681 (12.1%) |
| Median Home Value | $287,815 |
| Average Home Value | $397,085 |
Housing Distribution
Address Breakdown
Residential
12,970
Single Family
12,078
Multi-Family
892
Businesses
1,377
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amanda Jo Squyres • Ebby Halliday Realtors
Mls Name: NTREIS
Mls ID: #20684046
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.