1220 Beechwood LnAbileneTX79603
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 Abilene at 1220 Beechwood Ln, Abilene, TX, 79603 generates $1,966/mo in rent and, after a $1,055/mo payment, leaves $433/mo in cash flow. Total monthly income is $1,966/mo, and annual cash flow is $5,200/yr on $71,438 invested. Return on cash invested sits at 27.19% in year one, and rental yield is 10.95% on a $215,500 entry. Equity gained on principal adds $1,391/yr, while 5% annual appreciation builds toward $59,539 over five years. Five-year ROI reaches 143.14% and total cumulative return in cash sums $102,254. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,966/mo property income rather than buyer’s personal income.
Single Family
Built in 1957
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79603, Abilene, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,937 (100%) |
| Owner Occupied HU | 5,408 (54.4%) |
| Renter Occupied HU | 3,482 (35.0%) |
| Vacant Housing Units | 1,047 (10.5%) |
| Median Home Value | $137,272 |
| Average Home Value | $205,671 |
Housing Distribution
Address Breakdown
Residential
8,987
Single Family
8,346
Multi-Family
641
Businesses
626
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: K'Ci Brown • Hatchett & Co. Real Estate
Mls Name: NTREIS
Mls ID: #20699944
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.