164 Daylilly DrElginTX78621
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 Elgin at 164 Daylilly Dr, Elgin, TX, 78621 priced at $244,780 converts $2,174/mo rent into $433/mo cash flow after a $1,198/mo obligation. Total monthly income equals $2,174/mo, and annual cash flow totals $5,201/yr on $81,145 invested. Return on cash invested prints 26.32% in year one, and rental yield reads 10.66% against a $244,780 entry. Equity gained on principal adds $1,580/yr, while 5% annual appreciation compiles into $67,628 by year five. Five-year ROI reaches 138.45% and total cumulative return in cash sums $112,347. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,174/mo property income covering a $1,198/mo payment, not borrower’s personal income.
Single Family
Built in 2025
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78621, Elgin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,834 (100%) |
| Owner Occupied HU | 9,052 (76.5%) |
| Renter Occupied HU | 2,160 (18.3%) |
| Vacant Housing Units | 622 ( 5.3%) |
| Median Home Value | $357,342 |
| Average Home Value | $417,153 |
Housing Distribution
Address Breakdown
Residential
11,094
Single Family
10,748
Multi-Family
346
Businesses
658
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices