128 Texas StFowlertonTX78021
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 Fowlerton at 128 Texas St, Fowlerton, TX, 78021 priced at $185,000 converts $1,457/mo rent into $142/mo cash flow after a $905/mo obligation. Total monthly income equals $1,457/mo, and annual cash flow totals $1,703/yr on $61,328 invested. Return on cash invested prints 22.69% in year one, and rental yield reads 9.45% against a $185,000 entry. Equity gained on principal adds $1,194/yr, while 5% annual appreciation compiles into $51,112 by year five. Five-year ROI reaches 118.93% and total cumulative return in cash sums $72,939. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,457/mo property income covering a $905/mo payment, not borrower’s personal income.
Single Family
Built in N/A
1.77 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78021, Fowlerton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 42 (100%) |
| Owner Occupied HU | 25 (59.5%) |
| Renter Occupied HU | 9 (21.4%) |
| Vacant Housing Units | 8 (19.0%) |
| Median Home Value | $77,500 |
| Average Home Value | $251,000 |
Housing Distribution
Address Breakdown
Residential
9
Single Family
9
Multi-Family
0
Businesses
1
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennifer Hamilton • Noble Roads Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1772326
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.