154 Pvt Rd #6926EustaceTX75124
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
Investment property for sale in Eustace at 154 Pvt Rd #6926, Eustace, TX, 75124 earns $102/mo cash flow from $2,839/mo rent with a $1,884/mo payment. Total monthly income totals $2,839/mo, and annual cash flow totals $1,219/yr on $127,628 capital. ROI tracks 20.86% on current figures, and rental yield reads 8.85% at a $385,000 purchase. Equity gained on principal adds $2,484/yr, and 5% annual appreciation supports $106,368 over five years. Five-year ROI reaches 109.18% and total cumulative return in cash sums $139,342. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,839/mo property income instead of your personal income.
Single Family
Built in 2021
5.13 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75124, Eustace, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,349 (100%) |
| Owner Occupied HU | 1,584 (67.4%) |
| Renter Occupied HU | 451 (19.2%) |
| Vacant Housing Units | 314 (13.4%) |
| Median Home Value | $254,025 |
| Average Home Value | $374,645 |
Housing Distribution
Address Breakdown
Residential
2,249
Single Family
2,200
Multi-Family
49
Businesses
89
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices