131 Kingston XingBullardTX75757
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 Bullard at 131 Kingston Xing, Bullard, TX, 75757 with 5% annual appreciation on a $328,800 basis while $2,772/mo rent supports operations. Total monthly income totals $2,772/mo and a $1,609/mo payment preserves $434/mo for cash returns. Annual cash flow comes to $5,210/yr on $108,997 deployed, and return on cash invested reaches 24.69% in year one. Equity gained on principal adds $2,122/yr, and five-year appreciation sums $90,841 alongside rental yield of 10.12%. Five-year ROI measures 129.71% and total cumulative return in cash totals $141,378.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,772/mo property income versus a $1,609/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75757, Bullard, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,745 (100%) |
| Owner Occupied HU | 4,356 (75.8%) |
| Renter Occupied HU | 892 (15.5%) |
| Vacant Housing Units | 497 ( 8.7%) |
| Median Home Value | $300,855 |
| Average Home Value | $345,717 |
Housing Distribution
Address Breakdown
Residential
6,218
Single Family
6,140
Multi-Family
78
Businesses
309
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices