125 County Road 2935, Shelbyville, TX, 75973 | $129/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

3 Bed
1 Bath
1200 sft

1150 Fm 139, Joaquin, TX, 75954

- Bed
- Bath
1500 sft

14039 Texas Hwy, Many, LA, 71449

Rental Income+ 1 more

3 Bed
2 Bath
1800 sft

3385 Highway 1215, Zwolle, LA, 71486

3 Bed
2 Bath
1152 sft

607 Lake Trace Rd, Converse, LA, 71419

Nearby investment properties with comparable prices

2 Bed
2 Bath
1404 sft

1815 State Highway 147 N, San Augustine, TX, 75972

Investment Property+ 2 more

2 Bed
2 Bath
1056 sft

45 Bull Run, Zwolle, LA, 71486

3 Bed
2 Bath
2200 sft

202 Pine St, Logansport, LA, 71049

$ 149,900

ROI

Cash Flow/m

2 Bed
2 Bath
1557 sft

244 County Road 3460, Joaquin, TX, 75954

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Shelbyville at 125 County Road 2935, Shelbyville, TX, 75973 listed at $172,000 pairs $1,352/mo rent with a $842/mo payment to leave $129/mo cash flow. Total monthly income runs $1,352/mo, and annual cash flow reaches $1,545/yr on $57,018 cash to close. Return on cash invested measures 22.62% in year one, and rental yield registers 9.43% at a $172,000 basis. Equity gained on principal adds $1,110/yr, and annual property appreciation at 5% supports $47,520 by year five. Five-year ROI tracks 118.57% and total cumulative return in cash totals $67,609. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,352/mo property income relative to a $842/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1989

0.86 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 75973, Shelbyville, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,574 (100%)
Owner Occupied HU	959 (60.9%)
Renter Occupied HU	128 ( 8.1%)
Vacant Housing Units	487 (30.9%)
Median Home Value	$167,003
Average Home Value	$304,924