1580 County Road 4535HillisterTX77624
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 Hillister at 1580 County Road 4535, Hillister, TX, 77624 uses $65,803 cash to close to unlock $3,720/yr annual cash flow and $310/mo monthly cash flow. Total monthly income runs $1,722/mo, and a $972/mo payment keeps the spread at $310/mo. Purchase price stands at $198,500, and rental yield measures 10.41% with $1,722/mo rent. Return on cash invested shows 25.56% in year one, and 5% annual appreciation builds toward $54,842 over five years. Five-year ROI reaches 134.35% and total cumulative return in cash records $88,409. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,722/mo property income covering a $972/mo payment rather than investor’s personal income.
Manufactured
Built in 2021
12.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77624, Hillister, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 239 (100%) |
| Owner Occupied HU | 159 (66.5%) |
| Renter Occupied HU | 27 (11.3%) |
| Vacant Housing Units | 53 (22.2%) |
| Median Home Value | $203,571 |
| Average Home Value | $251,415 |
Housing Distribution
Address Breakdown
Residential
244
Single Family
244
Multi-Family
0
Businesses
21
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices