161 Coppedge Smith RdHarletonTX75651
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
Rental property for sale in Harleton at 161 Coppedge Smith Rd, Harleton, TX, 75651 generates $952/mo in rent and, after a $612/mo payment, leaves $63/mo in cash flow. Total monthly income is $952/mo, and annual cash flow is $755/yr on $41,438 invested. Return on cash invested sits at 21.73% in year one, and rental yield is 9.14% on a $125,000 entry. Equity gained on principal adds $807/yr, while 5% annual appreciation builds toward $34,535 over five years. Five-year ROI reaches 113.79% and total cumulative return in cash sums $47,153. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $952/mo property income rather than buyer’s personal income.
Manufactured
Built in 1986
2.18 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75651, Harleton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 996 (100%) |
| Owner Occupied HU | 744 (74.7%) |
| Renter Occupied HU | 128 (12.9%) |
| Vacant Housing Units | 124 (12.4%) |
| Median Home Value | $249,038 |
| Average Home Value | $222,335 |
Housing Distribution
Address Breakdown
Residential
784
Single Family
784
Multi-Family
0
Businesses
65
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
