120 N Douglas StBogataTX75417
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 Bogata at 120 N Douglas St, Bogata, TX, 75417 listed at $209,900 pairs $1,476/mo rent with a $1,027/mo payment. Total monthly income runs $1,476/mo. Return on cash invested measures 19.63% in year one, and rental yield registers 8.44% at a $209,900 basis. Equity gained on principal adds $1,354/yr, and annual property appreciation at 5% supports $57,992 by year five. Five-year ROI tracks 102.56% and total cumulative return in cash totals $71,360. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,476/mo property income relative to a $1,027/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1974
0.67 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75417, Bogata, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,274 (100%) |
| Owner Occupied HU | 843 (66.2%) |
| Renter Occupied HU | 265 (20.8%) |
| Vacant Housing Units | 166 (13.0%) |
| Median Home Value | $145,363 |
| Average Home Value | $201,340 |
Housing Distribution
Address Breakdown
Residential
1,040
Single Family
1,040
Multi-Family
0
Businesses
58
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Meagen Smith • Hygge Homes and Land
Mls Name: NTREIS
Mls ID: #20904429
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.