120 Lighthouse DrBluff DaleTX76433
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 Bluff Dale at 120 Lighthouse Dr, Bluff Dale, TX, 76433 earns $604/mo cash flow from $5,381/mo rent with a $3,271/mo payment. Total monthly income totals $5,381/mo, and annual cash flow totals $7,250/yr on $219,854 capital. ROI tracks 23.36% on current figures, and rental yield reads 9.66% at a $668,250 purchase. Equity gained on principal adds $4,312/yr, and 5% annual appreciation supports $184,625 over five years. Five-year ROI reaches 122.58% and total cumulative return in cash sums $269,503. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,381/mo property income instead of your personal income.
Single Family
Built in 2018
5.01 Acres lot
$N/A/sqft
$295 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76433, Bluff Dale, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,035 (100%) |
| Owner Occupied HU | 746 (72.1%) |
| Renter Occupied HU | 155 (15.0%) |
| Vacant Housing Units | 134 (12.9%) |
| Median Home Value | $411,111 |
| Average Home Value | $523,616 |
Housing Distribution
Address Breakdown
Residential
841
Single Family
841
Multi-Family
0
Businesses
42
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tammy Dill • CENTURY 21 Judge Fite
Mls Name: NTREIS
Mls ID: #20706262
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.