11675 County Road 354TerrellTX75161
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 Terrell at 11675 County Road 354, Terrell, TX, 75161 offers a 8.74% rental yield on a $925,000 purchase with $6,736/mo rent. Total monthly income registers $6,736/mo, and a $4,527/mo payment leaves $159/mo available for distribution. Annual cash flow reaches $1,903/yr on $304,325 to close, and return on cash invested stands at 20.69% in year one. Equity gained on principal adds $5,969/yr while 5% annual appreciation supports $255,560 over five years. Portfolio math shows five-year ROI at 108.19% and total cumulative return in cash at $329,257. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $6,736/mo property income against a $4,527/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2003
4.87 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Marti Tona • Monument Realty
Mls Name: NTREIS
Mls ID: #21017569
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.