177 Harris BlvdMalakoffTX75148
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 Malakoff at 177 Harris Blvd, Malakoff, TX, 75148 uses $79,527 cash to close to unlock $5,737/yr annual cash flow and $478/mo monthly cash flow. Total monthly income runs $2,188/mo, and a $1,174/mo payment keeps the spread at $478/mo. Purchase price stands at $239,900, and rental yield measures 10.94% with $2,188/mo rent. Return on cash invested shows 27.12% in year one, and 5% annual appreciation builds toward $66,280 over five years. Five-year ROI reaches 142.83% and total cumulative return in cash records $113,587. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,188/mo property income covering a $1,174/mo payment rather than investor’s personal income.
Single Family
Built in 2024
10,497 sqft lot
$N/A/sqft
$50 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75148, Malakoff, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,158 (100%) |
| Owner Occupied HU | 1,739 (55.1%) |
| Renter Occupied HU | 602 (19.1%) |
| Vacant Housing Units | 817 (25.9%) |
| Median Home Value | $229,833 |
| Average Home Value | $309,856 |
Housing Distribution
Address Breakdown
Residential
2,471
Single Family
2,471
Multi-Family
0
Businesses
216
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Martina Solis • Local Pro Realty, LLC
Mls Name: NTREIS
Mls ID: #20740961
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.