157 Nassau TrlAmarilloTX79118
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 Amarillo at 157 Nassau Trl, Amarillo, TX, 79118 listed at $487,000 pairs $3,968/mo rent with a $2,384/mo payment to leave $504/mo cash flow. Total monthly income runs $3,968/mo, and annual cash flow reaches $6,054/yr on $161,441 cash to close. Return on cash invested measures 23.66% in year one, and rental yield registers 9.78% at a $487,000 basis. Equity gained on principal adds $3,143/yr, and annual property appreciation at 5% supports $134,549 by year five. Five-year ROI tracks 124.17% and total cumulative return in cash totals $200,454. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,968/mo property income relative to a $2,384/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1957
1.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79118, Amarillo, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,767 (100%) |
| Owner Occupied HU | 8,485 (72.1%) |
| Renter Occupied HU | 2,390 (20.3%) |
| Vacant Housing Units | 892 ( 7.6%) |
| Median Home Value | $258,781 |
| Average Home Value | $307,731 |
Housing Distribution
Address Breakdown
Residential
11,483
Single Family
10,529
Multi-Family
954
Businesses
383
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Aaron Jistel • ListingSpark
Mls Name: AMMLS
Mls Provider:
Mls ID: #25-7747
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.