1460 Lighthouse DrBluff DaleTX76433
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
Rental property for sale in Bluff Dale at 1460 Lighthouse Dr, Bluff Dale, TX, 76433 offers $3,530/mo rent that, after a $2,398/mo payment, leaves $46/mo cash flow. Total monthly income is $3,530/mo, and annual cash flow is $553/yr on $162,402 cash. Return on cash invested measures 20.25% in year one, and rental yield stands at 8.65% at a $489,900 entry. Equity gained on principal adds $3,161/yr while 5% annual appreciation compounds into $135,350 by year five. Five-year ROI records 105.9% and total cumulative return in cash reaches $171,989. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,530/mo property income versus a $2,398/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2003
5.01 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76433, Bluff Dale, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,035 (100%) |
| Owner Occupied HU | 746 (72.1%) |
| Renter Occupied HU | 155 (15.0%) |
| Vacant Housing Units | 134 (12.9%) |
| Median Home Value | $411,111 |
| Average Home Value | $523,616 |
Housing Distribution
Address Breakdown
Residential
841
Single Family
841
Multi-Family
0
Businesses
42
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tammy Dill • CENTURY 21 Judge Fite
Mls Name: NTREIS
Mls ID: #20753834