16942 N Farm Road 350MoscowTX75960
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 16942 N Farm Road 350, Moscow, TX, 75960 in Moscow speaks for itself: 22.95% gross on a $1,675,000 price, generating $32,030/mo in rent and $20,119/mo in net income after the $7,532/mo debt service. DSCR 4.25, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $241,430 stacks alongside $462,772 in projected five-year appreciation and $15,427/yr in principal reduction. Projected total cumulative return: $1,936,494.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 23% | 6.2% |
| Monthly Cash Flow | $20,119 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $32,030 |
| Total Monthly Debt Service | $11,245 |
| DSCR Ratio | 2.85x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2023
15.64 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75960, Moscow, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 513 (100%) |
| Owner Occupied HU | 297 (57.9%) |
| Renter Occupied HU | 90 (17.5%) |
| Vacant Housing Units | 126 (24.6%) |
| Median Home Value | $165,160 |
| Average Home Value | $222,584 |
Housing Distribution
Address Breakdown
Residential
254
Single Family
254
Multi-Family
0
Businesses
11
Nearby investment properties with comparable rents
No similar rental properties found nearby.
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
Single Family
Built in 2023
15.64 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75960, Moscow, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 513 (100%) |
| Owner Occupied HU | 297 (57.9%) |
| Renter Occupied HU | 90 (17.5%) |
| Vacant Housing Units | 126 (24.6%) |
| Median Home Value | $165,160 |
| Average Home Value | $222,584 |
Housing Distribution
Address Breakdown
Residential
254
Single Family
254
Multi-Family
0
Businesses
11
Nearby investment properties with comparable rents
No similar rental properties found nearby.
Nearby investment properties with comparable prices