125 Beverly CirMarshallTX75672
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 Marshall at 125 Beverly Cir, Marshall, TX, 75672 offers a 9.4% rental yield on a $115,000 purchase with $901/mo rent. Total monthly income registers $901/mo, and a $563/mo payment leaves $83/mo available for distribution. Annual cash flow reaches $997/yr on $38,123 to close, and return on cash invested stands at 22.52% in year one. Equity gained on principal adds $742/yr while 5% annual appreciation supports $31,772 over five years. Portfolio math shows five-year ROI at 118.22% and total cumulative return in cash at $45,069. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $901/mo property income against a $563/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 2006
0.65 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75672, Marshall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,131 (100%) |
| Owner Occupied HU | 5,385 (66.2%) |
| Renter Occupied HU | 1,906 (23.4%) |
| Vacant Housing Units | 840 (10.3%) |
| Median Home Value | $187,536 |
| Average Home Value | $239,340 |
Housing Distribution
Address Breakdown
Residential
7,582
Single Family
7,133
Multi-Family
449
Businesses
318
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices