1201 NW 1st StStratfordTX79084
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 1201 NW 1st St, Stratford, TX, 79084 in Stratford speaks for itself: 20.34% gross on a $260,000 price, generating $4,406/mo in rent and $2,557/mo in net income after the $1,169/mo debt service. DSCR 3.77, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $30,690 stacks alongside $71,833 in projected five-year appreciation and $2,395/yr in principal reduction. Projected total cumulative return: $264,201.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 20.3% | 6.2% |
| Monthly Cash Flow | $2,557 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $4,406 |
| Total Monthly Debt Service | $1,745 |
| DSCR Ratio | 2.52x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1967
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79084, Stratford, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 945 (100%) |
| Owner Occupied HU | 590 (62.4%) |
| Renter Occupied HU | 216 (22.9%) |
| Vacant Housing Units | 139 (14.7%) |
| Median Home Value | $135,169 |
| Average Home Value | $180,640 |
Housing Distribution
Address Breakdown
Residential
59
Single Family
59
Multi-Family
0
Businesses
102
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
Single Family
Built in 1967
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79084, Stratford, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 945 (100%) |
| Owner Occupied HU | 590 (62.4%) |
| Renter Occupied HU | 216 (22.9%) |
| Vacant Housing Units | 139 (14.7%) |
| Median Home Value | $135,169 |
| Average Home Value | $180,640 |
Housing Distribution
Address Breakdown
Residential
59
Single Family
59
Multi-Family
0
Businesses
102
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices