1299 FM 502RochelleTX76872
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 Rochelle at 1299 FM 502, Rochelle, TX, 76872 generates $3,767/mo in rent, after a $5,922/mo payment. Total monthly income is $3,767/mo. Return on cash invested sits at 5.56% in year one, and rental yield is 3.74% on a $1,210,000 entry. Equity gained on principal adds $7,808/yr, while 5% annual appreciation builds toward $334,301 over five years. Five-year ROI reaches 27.05% and total cumulative return in cash sums $106,063. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,767/mo property income rather than buyer’s personal income.
Single Family
Built in N/A
220 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76872, Rochelle, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 479 (100%) |
| Owner Occupied HU | 271 (56.6%) |
| Renter Occupied HU | 41 ( 8.6%) |
| Vacant Housing Units | 167 (34.9%) |
| Median Home Value | $285,000 |
| Average Home Value | $872,343 |
Housing Distribution
Address Breakdown
Residential
308
Single Family
308
Multi-Family
0
Businesses
8
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices