13452 S Highway 281WindthorstTX76389
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 13452 S Highway 281, Windthorst, TX, 76389 in Windthorst speaks for itself: 20.23% gross on a $299,000 price, generating $5,040/mo in rent and $2,914/mo in net income after the $1,344/mo debt service. DSCR 3.75, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $34,965 stacks alongside $82,608 in projected five-year appreciation and $2,754/yr in principal reduction. Projected total cumulative return: $302,148.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 20.2% | 6.2% |
| Monthly Cash Flow | $2,914 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $5,040 |
| Total Monthly Debt Service | $2,007 |
| DSCR Ratio | 2.51x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1978
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76389, Windthorst, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 537 (100%) |
| Owner Occupied HU | 411 (76.5%) |
| Renter Occupied HU | 73 (13.6%) |
| Vacant Housing Units | 53 ( 9.9%) |
| Median Home Value | $210,337 |
| Average Home Value | $260,310 |
Housing Distribution
Address Breakdown
Residential
337
Single Family
337
Multi-Family
0
Businesses
32
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
Single Family
Built in 1978
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76389, Windthorst, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 537 (100%) |
| Owner Occupied HU | 411 (76.5%) |
| Renter Occupied HU | 73 (13.6%) |
| Vacant Housing Units | 53 ( 9.9%) |
| Median Home Value | $210,337 |
| Average Home Value | $260,310 |
Housing Distribution
Address Breakdown
Residential
337
Single Family
337
Multi-Family
0
Businesses
32
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices