1204 E 31st StWolfforthTX79382
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 Wolfforth at 1204 E 31st St, Wolfforth, TX, 79382 generates $2,844/mo in rent and, after a $1,747/mo payment, leaves $306/mo in cash flow. Total monthly income is $2,844/mo, and annual cash flow is $3,668/yr on $118,346 invested. Return on cash invested sits at 23.01% in year one, and rental yield is 9.56% on a $357,000 entry. Equity gained on principal adds $2,304/yr, while 5% annual appreciation builds toward $98,633 over five years. Five-year ROI reaches 120.69% and total cumulative return in cash sums $142,828. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,844/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
7,501 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79382, Wolfforth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,995 (100%) |
| Owner Occupied HU | 2,939 (73.6%) |
| Renter Occupied HU | 757 (18.9%) |
| Vacant Housing Units | 299 ( 7.5%) |
| Median Home Value | $271,023 |
| Average Home Value | $349,056 |
Housing Distribution
Address Breakdown
Residential
4,135
Single Family
3,944
Multi-Family
191
Businesses
396
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Hillary Martin • Platinum West Realty
Mls Name: LBMLS
Mls Provider:
Mls ID: #202416021
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.