1413 Waterstone DrBrownwoodTX76801
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 Brownwood at 1413 Waterstone Dr, Brownwood, TX, 76801 uses $77,903 cash to close to unlock $5,149/yr annual cash flow and $429/mo monthly cash flow. Total monthly income runs $2,100/mo, and a $1,150/mo payment keeps the spread at $429/mo. Purchase price stands at $235,000, and rental yield measures 10.72% with $2,100/mo rent. Return on cash invested shows 26.52% in year one, and 5% annual appreciation builds toward $64,926 over five years. Five-year ROI reaches 139.56% and total cumulative return in cash records $108,724. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,100/mo property income covering a $1,150/mo payment rather than investor’s personal income.
Single Family
Built in 2020
217.80 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76801, Brownwood, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,676 (100%) |
| Owner Occupied HU | 6,492 (51.2%) |
| Renter Occupied HU | 3,800 (30.0%) |
| Vacant Housing Units | 2,384 (18.8%) |
| Median Home Value | $167,797 |
| Average Home Value | $210,963 |
Housing Distribution
Address Breakdown
Residential
10,657
Single Family
9,499
Multi-Family
1,158
Businesses
885
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices