11762 OsrMidwayTX75852
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 11762 Osr, Midway, TX, 75852 in Midway is capital appreciation. Rental yield 5.98%. The 5.98% gross yield at $474,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $130,957 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (1.11) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $116,853.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 6% | 6.2% |
| Monthly Cash Flow | $(1,008) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,363 |
| Total Monthly Debt Service | $3,182 |
| DSCR Ratio | 0.74x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2003
6.63 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75852, Midway, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 792 (100%) |
| Owner Occupied HU | 480 (60.6%) |
| Renter Occupied HU | 120 (15.2%) |
| Vacant Housing Units | 192 (24.2%) |
| Median Home Value | $223,000 |
| Average Home Value | $340,323 |
Housing Distribution
Address Breakdown
Residential
745
Single Family
744
Multi-Family
1
Businesses
35
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
Single Family
Built in 2003
6.63 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75852, Midway, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 792 (100%) |
| Owner Occupied HU | 480 (60.6%) |
| Renter Occupied HU | 120 (15.2%) |
| Vacant Housing Units | 192 (24.2%) |
| Median Home Value | $223,000 |
| Average Home Value | $340,323 |
Housing Distribution
Address Breakdown
Residential
745
Single Family
744
Multi-Family
1
Businesses
35
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Connie Dent • Arrow Creek Properties, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #18552694
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.