152 Royal Dr WBullardTX75757
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 Bullard at 152 Royal Dr W, Bullard, TX, 75757 priced at $209,000 pairs $2,868/mo rent with $1,355/mo cash flow after a $1,023/mo payment. Total monthly income equals $2,868/mo, and annual cash flow comes to $16,263/yr on $69,284 invested. Return on cash invested is 43.38% in year one, and rental yield stands at 16.47% 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 230.13% and total cumulative return in cash reaches $159,446. For financing, Ziffy Mortgage’s DSCR program evaluates $2,868/mo property income against a $1,023/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$159 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75757, Bullard, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,745 (100%) |
| Owner Occupied HU | 4,356 (75.8%) |
| Renter Occupied HU | 892 (15.5%) |
| Vacant Housing Units | 497 ( 8.7%) |
| Median Home Value | $300,855 |
| Average Home Value | $345,717 |
Housing Distribution
Address Breakdown
Residential
6,218
Single Family
6,140
Multi-Family
78
Businesses
309
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sharla Hanson • Northstar Real Estate
Mls Name: GTARMLS
Mls Provider:
Mls ID: #24010915
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.