14042 Kempt DrPilot PointTX76258
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 Pilot Point at 14042 Kempt Dr, Pilot Point, TX, 76258 earns $36/mo cash flow from $2,657/mo rent with a $1,804/mo payment. Total monthly income totals $2,657/mo, and annual cash flow totals $430/yr on $122,204 capital. ROI tracks 20.26% on current figures, and rental yield reads 8.65% at a $368,640 purchase. Equity gained on principal adds $2,379/yr, and 5% annual appreciation supports $101,848 over five years. Five-year ROI reaches 105.93% and total cumulative return in cash sums $129,454. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,657/mo property income instead of your personal income.
Single Family
Built in 2025
5,627 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76258, Pilot Point, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,698 (100%) |
| Owner Occupied HU | 2,711 (73.3%) |
| Renter Occupied HU | 673 (18.2%) |
| Vacant Housing Units | 314 ( 8.5%) |
| Median Home Value | $493,673 |
| Average Home Value | $581,971 |
Housing Distribution
Address Breakdown
Residential
3,438
Single Family
3,358
Multi-Family
80
Businesses
320
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bill Roberds • William Roberds
Mls Name: NTREIS
Mls ID: #21037133