115 E Heron StDenisonTX75021
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 Denison at 115 E Heron St, Denison, TX, 75021 priced at $154,900 converts $1,217/mo rent into $116/mo cash flow after a $758/mo obligation. Total monthly income equals $1,217/mo, and annual cash flow totals $1,388/yr on $51,349 invested. Return on cash invested prints 22.61% in year one, and rental yield reads 9.43% against a $154,900 entry. Equity gained on principal adds $1,000/yr, while 5% annual appreciation compiles into $42,796 by year five. Five-year ROI reaches 118.59% and total cumulative return in cash sums $60,896. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,217/mo property income covering a $758/mo payment, not borrower’s personal income.
Single Family
Built in 1925
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75021, Denison, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,012 (100%) |
| Owner Occupied HU | 2,705 (67.4%) |
| Renter Occupied HU | 901 (22.5%) |
| Vacant Housing Units | 406 (10.1%) |
| Median Home Value | $248,003 |
| Average Home Value | $284,767 |
Housing Distribution
Address Breakdown
Residential
3,837
Single Family
3,837
Multi-Family
0
Businesses
375
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alejandro Arrieta • WILLIAM DAVIS REALTY
Mls Name: NTREIS
Mls ID: #20753806
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.