1401 W Elliott StBreckenridgeTX76424
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 Breckenridge at 1401 W Elliott St, Breckenridge, TX, 76424 listed at $163,900 pairs $2,508/mo rent with a $802/mo payment to leave $1,343/mo cash flow. Total monthly income runs $2,508/mo, and annual cash flow reaches $16,112/yr on $54,333 cash to close. Return on cash invested measures 49.56% in year one, and rental yield registers 18.36% at a $163,900 basis. Equity gained on principal adds $1,058/yr, and annual property appreciation at 5% supports $45,283 by year five. Five-year ROI tracks 263.12% and total cumulative return in cash totals $142,958. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,508/mo property income relative to a $802/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in N/A
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76424, Breckenridge, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,223 (100%) |
| Owner Occupied HU | 2,393 (56.7%) |
| Renter Occupied HU | 852 (20.2%) |
| Vacant Housing Units | 978 (23.2%) |
| Median Home Value | $144,643 |
| Average Home Value | $201,142 |
Housing Distribution
Address Breakdown
Residential
3,263
Single Family
3,076
Multi-Family
187
Businesses
509
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jose Garcia • Southridge Realty Group
Mls Name: NTREIS
Mls ID: #20701309
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.