157 Angelina TrlDaytonTX77535
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 Dayton at 157 Angelina Trl, Dayton, TX, 77535 with 5% annual appreciation on a $395,990 basis while $2,918/mo rent supports operations. Total monthly income totals $2,918/mo and a $1,938/mo payment preserves $36/mo for cash returns. Annual cash flow comes to $427/yr on $131,271 deployed, and return on cash invested reaches 20.23% in year one. Equity gained on principal adds $2,555/yr, and five-year appreciation sums $109,405 alongside rental yield of 8.84%. Five-year ROI measures 106.02% and total cumulative return in cash totals $139,169.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,918/mo property income versus a $1,938/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in N/A
N/A lot
$N/A/sqft
$800 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77535, Dayton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,472 (100%) |
| Owner Occupied HU | 10,999 (76.0%) |
| Renter Occupied HU | 2,436 (16.8%) |
| Vacant Housing Units | 1,037 ( 7.2%) |
| Median Home Value | $237,859 |
| Average Home Value | $266,956 |
Housing Distribution
Address Breakdown
Residential
13,579
Single Family
12,828
Multi-Family
751
Businesses
574
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brittany Williams-Wilcox • Southern Star Realty
Mls Name: HAR
Mls Provider:
Mls ID: #90946631
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.