1205 Idylwood DrLufkinTX75904
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 1205 Idylwood Dr, Lufkin, TX, 75904 in Lufkin speaks for itself: 13.19% gross on a $147,000 price, generating $1,615/mo in rent and $546/mo in net income after the $661/mo debt service. DSCR 2.44, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $6,552 stacks alongside $40,613 in projected five-year appreciation and $1,354/yr in principal reduction. Projected total cumulative return: $91,603.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 13.2% | 6.2% |
| Monthly Cash Flow | $546 | $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 | $1,615 |
| Total Monthly Debt Service | $1,011 |
| DSCR Ratio | 1.60x |
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 1955
7,753 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75904, Lufkin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,903 (100%) |
| Owner Occupied HU | 8,390 (56.3%) |
| Renter Occupied HU | 5,191 (34.8%) |
| Vacant Housing Units | 1,322 ( 8.9%) |
| Median Home Value | $212,912 |
| Average Home Value | $275,380 |
Housing Distribution
Address Breakdown
Residential
15,076
Single Family
12,702
Multi-Family
2,374
Businesses
915
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 1955
7,753 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75904, Lufkin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,903 (100%) |
| Owner Occupied HU | 8,390 (56.3%) |
| Renter Occupied HU | 5,191 (34.8%) |
| Vacant Housing Units | 1,322 ( 8.9%) |
| Median Home Value | $212,912 |
| Average Home Value | $275,380 |
Housing Distribution
Address Breakdown
Residential
15,076
Single Family
12,702
Multi-Family
2,374
Businesses
915
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices