152 N Rolling Oaks LnHarperTX78631
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 Harper at 152 N Rolling Oaks Ln, Harper, TX, 78631 priced at $209,000 pairs $2,148/mo rent with $662/mo cash flow after a $1,023/mo payment. Total monthly income equals $2,148/mo, and annual cash flow comes to $7,941/yr on $69,284 invested. Return on cash invested is 31.37% in year one, and rental yield stands at 12.33% on a $209,000 basis. Equity gained on principal adds $1,349/yr, and 5% annual appreciation accumulates to $57,743 by year five. Five-year ROI measures 165.53% and total cumulative return in cash reaches $114,686. For financing, Ziffy Mortgage’s DSCR program evaluates $2,148/mo property income against a $1,023/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 1997
4 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78631, Harper, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,332 (100%) |
| Owner Occupied HU | 903 (67.8%) |
| Renter Occupied HU | 172 (12.9%) |
| Vacant Housing Units | 257 (19.3%) |
| Median Home Value | $513,281 |
| Average Home Value | $716,938 |
Housing Distribution
Address Breakdown
Residential
1,145
Single Family
1,145
Multi-Family
0
Businesses
80
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices