120 Westlake RdTrinityTX75862
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 Trinity at 120 Westlake Rd, Trinity, TX, 75862 offers a 11.64% rental yield on a $129,900 purchase with $1,260/mo rent. Total monthly income registers $1,260/mo, and a $636/mo payment leaves $331/mo available for distribution. Annual cash flow reaches $3,975/yr on $43,062 to close, and return on cash invested stands at 29.14% in year one. Equity gained on principal adds $838/yr while 5% annual appreciation supports $35,889 over five years. Portfolio math shows five-year ROI at 153.7% and total cumulative return in cash at $66,187. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,260/mo property income against a $636/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1984
5,662 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75862, Trinity, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,032 (100%) |
| Owner Occupied HU | 3,349 (55.5%) |
| Renter Occupied HU | 866 (14.4%) |
| Vacant Housing Units | 1,817 (30.1%) |
| Median Home Value | $137,235 |
| Average Home Value | $187,427 |
Housing Distribution
Address Breakdown
Residential
4,609
Single Family
4,609
Multi-Family
0
Businesses
253
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Steven Koleno • Beycome Brokerage Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #94691519
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.