172 Fm RdScotlandTX76379
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 Scotland at 172 Fm Rd, Scotland, TX, 76379 priced at $235,000 pairs $2,080/mo rent with $409/mo cash flow after a $1,150/mo payment. Total monthly income equals $2,080/mo, and annual cash flow comes to $4,909/yr on $77,903 invested. Return on cash invested is 26.21% in year one, and rental yield stands at 10.62% on a $235,000 basis. Equity gained on principal adds $1,516/yr, and 5% annual appreciation accumulates to $64,926 by year five. Five-year ROI measures 137.9% and total cumulative return in cash reaches $107,428. For financing, Ziffy Mortgage’s DSCR program evaluates $2,080/mo property income against a $1,150/mo payment instead of your W2s, 1099s, or Tax returns.
Lot
Built in N/A
31.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76379, Scotland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 229 (100%) |
| Owner Occupied HU | 189 (82.5%) |
| Renter Occupied HU | 28 (12.2%) |
| Vacant Housing Units | 12 ( 5.2%) |
| Median Home Value | $148,661 |
| Average Home Value | $206,138 |
Housing Distribution
Address Breakdown
Residential
88
Single Family
88
Multi-Family
0
Businesses
23
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chris Reeves • Trinity Group Realty
Mls Name: NTREIS
Mls ID: #20517533
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.