119 Ayres HornCedar CreekTX78612
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 Cedar Creek at 119 Ayres Horn, Cedar Creek, TX, 78612 offers a 9.34% rental yield on a $354,690 purchase with $2,760/mo rent. Total monthly income registers $2,760/mo, and a $1,736/mo payment leaves $238/mo available for distribution. Annual cash flow reaches $2,853/yr on $117,580 to close, and return on cash invested stands at 22.34% in year one. Equity gained on principal adds $2,289/yr while 5% annual appreciation supports $97,994 over five years. Portfolio math shows five-year ROI at 117.07% and total cumulative return in cash at $137,650. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,760/mo property income against a $1,736/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
6,926 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78612, Cedar Creek, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,349 (100%) |
| Owner Occupied HU | 4,793 (75.5%) |
| Renter Occupied HU | 1,142 (18.0%) |
| Vacant Housing Units | 414 ( 6.5%) |
| Median Home Value | $347,251 |
| Average Home Value | $411,581 |
Housing Distribution
Address Breakdown
Residential
6,245
Single Family
6,245
Multi-Family
0
Businesses
273
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Daniel Wilson • New Home Now
Mls Name: Unlock MLS
Mls ID: #2668337