120 Rosedale DrAthensTX75751
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
Rental property for sale in Athens at 120 Rosedale Dr, Athens, TX, 75751 priced at $234,000 converts $1,800/mo rent into $136/mo cash flow after a $1,145/mo obligation. Total monthly income equals $1,800/mo, and annual cash flow totals $1,636/yr on $77,571 invested. Return on cash invested prints 22.02% in year one, and rental yield reads 9.23% against a $234,000 entry. Equity gained on principal adds $1,510/yr, while 5% annual appreciation compiles into $64,650 by year five. Five-year ROI reaches 115.41% and total cumulative return in cash sums $89,523. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,800/mo property income covering a $1,145/mo payment, not borrower’s personal income.
Single Family
Built in 1962
7,230 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75751, Athens, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,751 (100%) |
| Owner Occupied HU | 4,285 (55.3%) |
| Renter Occupied HU | 2,561 (33.0%) |
| Vacant Housing Units | 905 (11.7%) |
| Median Home Value | $214,619 |
| Average Home Value | $252,928 |
Housing Distribution
Address Breakdown
Residential
6,963
Single Family
6,143
Multi-Family
820
Businesses
1,077
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices