151 Green Mesa LnHolly Lake RanchTX75765
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeWhen a property's DSCR clears 1.5x, lenders and investors both pay attention. 151 Green Mesa Ln, Holly Lake Ranch, TX, 75765 in Holly Lake Ranch achieves a 1.53 ratio at $285,000: $1,959/mo rent versus $1,282/mo debt service. Rental yield 8.25%. Ziffy Mortgage's no-W2 DSCR loan is purpose-built for assets like this. The 8.25% yield compounds alongside 5% annual appreciation projecting $78,740 in value. Total projected cumulative return: $94,379.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 6.2% |
| Monthly Cash Flow | $(243) | $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 | $1,959 |
| Total Monthly Debt Service | $2,088 |
| DSCR Ratio | 0.94x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2001
0.96 Acres lot
$N/A/sqft
$175 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75765, Hawkins, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,373 (100%) |
| Owner Occupied HU | 3,017 (69.0%) |
| Renter Occupied HU | 576 (13.2%) |
| Vacant Housing Units | 780 (17.8%) |
| Median Home Value | $248,059 |
| Average Home Value | $312,587 |
Housing Distribution
Address Breakdown
Residential
3,676
Single Family
3,676
Multi-Family
0
Businesses
215
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 2001
0.96 Acres lot
$N/A/sqft
$175 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75765, Hawkins, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,373 (100%) |
| Owner Occupied HU | 3,017 (69.0%) |
| Renter Occupied HU | 576 (13.2%) |
| Vacant Housing Units | 780 (17.8%) |
| Median Home Value | $248,059 |
| Average Home Value | $312,587 |
Housing Distribution
Address Breakdown
Residential
3,676
Single Family
3,676
Multi-Family
0
Businesses
215
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Pamela Krause • Ultima Real Estate - Dallas
Mls Name: GTARMLS
Mls Provider:
Mls ID: #25004045
Disclaimer: IDX information is provided exclusively for consumers' personal, non-commercial use, that it may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed to be reliable but not guaranteed.