153 Aydelotte CtRhomeTX76078
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 Rhome at 153 Aydelotte Ct, Rhome, TX, 76078 priced at $289,000 converts $2,408/mo rent into $352/mo cash flow after a $1,415/mo obligation. Total monthly income equals $2,408/mo, and annual cash flow totals $4,229/yr on $95,804 invested. Return on cash invested prints 24.32% in year one, and rental yield reads 10% against a $289,000 entry. Equity gained on principal adds $1,865/yr, while 5% annual appreciation compiles into $79,845 by year five. Five-year ROI reaches 127.75% and total cumulative return in cash sums $122,390. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,408/mo property income covering a $1,415/mo payment, not borrower’s personal income.
Manufactured
Built in 2017
2.68 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76078, Rhome, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,203 (100%) |
| Owner Occupied HU | 3,527 (83.9%) |
| Renter Occupied HU | 495 (11.8%) |
| Vacant Housing Units | 181 ( 4.3%) |
| Median Home Value | $377,331 |
| Average Home Value | $441,454 |
Housing Distribution
Address Breakdown
Residential
4,000
Single Family
4,000
Multi-Family
0
Businesses
245
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Yossi Barazani • Rad Realty Group LLC
Mls Name: NTREIS
Mls ID: #20815770
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.