117 Trainrider WayAbileneTX79602
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 Abilene at 117 Trainrider Way, Abilene, TX, 79602 listed at $498,200 pairs $3,769/mo rent with a $2,438/mo payment to leave $227/mo cash flow. Total monthly income runs $3,769/mo, and annual cash flow reaches $2,720/yr on $165,153 cash to close. Return on cash invested measures 21.56% in year one, and rental yield registers 9.08% at a $498,200 basis. Equity gained on principal adds $3,215/yr, and annual property appreciation at 5% supports $137,643 by year five. Five-year ROI tracks 112.88% and total cumulative return in cash totals $186,427. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,769/mo property income relative to a $2,438/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2006
1.01 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79602, Abilene, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,088 (100%) |
| Owner Occupied HU | 7,418 (66.9%) |
| Renter Occupied HU | 2,672 (24.1%) |
| Vacant Housing Units | 998 ( 9.0%) |
| Median Home Value | $242,095 |
| Average Home Value | $274,020 |
Housing Distribution
Address Breakdown
Residential
10,756
Single Family
10,207
Multi-Family
549
Businesses
1,078
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kelli Kish • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20915739
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.