1554 Coldwater WayCrandallTX75411
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 Crandall at 1554 Coldwater Way, Crandall, TX, 75411 offers a 11.79% rental yield on a $303,130 purchase with $2,977/mo rent. Total monthly income registers $2,977/mo, and a $1,484/mo payment leaves $821/mo available for distribution. Annual cash flow reaches $9,853/yr on $100,488 to close, and return on cash invested stands at 29.71% in year one. Equity gained on principal adds $1,956/yr while 5% annual appreciation supports $83,749 over five years. Portfolio math shows five-year ROI at 156.67% and total cumulative return in cash at $157,439. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,977/mo property income against a $1,484/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75411, Arthur City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 592 (100%) |
| Owner Occupied HU | 408 (68.9%) |
| Renter Occupied HU | 97 (16.4%) |
| Vacant Housing Units | 87 (14.7%) |
| Median Home Value | $228,767 |
| Average Home Value | $251,771 |
Housing Distribution
Address Breakdown
Residential
529
Single Family
529
Multi-Family
0
Businesses
14
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
