118 Private Road 202AquillaTX76622
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 Aquilla at 118 Private Road 202, Aquilla, TX, 76622 listed at $375,000 pairs $2,797/mo rent with a $1,835/mo payment to leave $131/mo cash flow. Total monthly income runs $2,797/mo, and annual cash flow reaches $1,569/yr on $124,313 cash to close. Return on cash invested measures 21.17% in year one, and rental yield registers 8.95% at a $375,000 basis. Equity gained on principal adds $2,420/yr, and annual property appreciation at 5% supports $103,606 by year five. Five-year ROI tracks 110.82% and total cumulative return in cash totals $137,763. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,797/mo property income relative to a $1,835/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1970
0.37 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76622, Aquilla, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 551 (100%) |
| Owner Occupied HU | 395 (71.7%) |
| Renter Occupied HU | 101 (18.3%) |
| Vacant Housing Units | 55 ( 10.0%) |
| Median Home Value | $254,481 |
| Average Home Value | $256,006 |
Housing Distribution
Address Breakdown
Residential
522
Single Family
522
Multi-Family
0
Businesses
26
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Charlotte Siegmund • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20914123
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.