115 N Davies StDublinTX76446
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 Dublin at 115 N Davies St, Dublin, TX, 76446 offers a 9.54% rental yield on a $169,000 purchase with $1,343/mo rent. Total monthly income registers $1,343/mo, and a $827/mo payment leaves $141/mo available for distribution. Annual cash flow reaches $1,697/yr on $56,024 to close, and return on cash invested stands at 22.94% in year one. Equity gained on principal adds $1,091/yr while 5% annual appreciation supports $46,692 over five years. Portfolio math shows five-year ROI at 120.35% and total cumulative return in cash at $67,423. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,343/mo property income against a $827/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1900
5,270 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76446, Dublin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,854 (100%) |
| Owner Occupied HU | 2,376 (61.7%) |
| Renter Occupied HU | 856 (22.2%) |
| Vacant Housing Units | 622 (16.1%) |
| Median Home Value | $274,615 |
| Average Home Value | $333,359 |
Housing Distribution
Address Breakdown
Residential
3,594
Single Family
3,570
Multi-Family
24
Businesses
329
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Gage Evans • Black Dog Realty Group, LLC
Mls Name: NTREIS
Mls ID: #20926590
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.