177 Woodfern Gln, Holly Lake Ranch, TX, 75765 | $53/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1759 sft

604 Eastside Dr, Quitman, TX, 75783

2 Bed
1 Bath
912 sft

822 County Road 2297, Mineola, TX, 75773

- Bed
- Bath
- sft

222 W Gilmer St, Big Sandy, TX, 75755

2 Bed
1 Bath
- sft

15783 County Road 431, Lindale, TX, 75771

Nearby investment properties with comparable prices

3 Bed
3 Bath
1721 sft

651 Holly Trl E #201Q, Holly Lake Ranch, TX, 75765

3 Bed
2 Bath
1546 sft

542 County Road 3114, Quitman, TX, 75783

2 Bed
2 Bath
1092 sft

142 Pine Cone Gln, Hawkins, TX, 75765

3 Bed
2 Bath
1180 sft

15824 Country Way, Lindale, TX, 75771

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Holly Lake Ranch at 177 Woodfern Gln, Holly Lake Ranch, TX, 75765 with 5% annual appreciation on a $198,500 basis while $1,651/mo rent supports operations. Total monthly income totals $1,651/mo and a $972/mo payment preserves $53/mo for cash returns. Annual cash flow comes to $636/yr on $65,803 deployed, and return on cash invested reaches 20.88% in year one. Equity gained on principal adds $1,281/yr, and five-year appreciation sums $54,842 alongside rental yield of 9.98%. Five-year ROI measures 110.46% and total cumulative return in cash totals $72,689.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,651/mo property income versus a $972/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1997

1.27 Acres lot

$N/A/sqft

$2,232 annually HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 75765, Hawkins, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,373 (100%)
Owner Occupied HU	3,017 (69.0%)
Renter Occupied HU	576 (13.2%)
Vacant Housing Units	780 (17.8%)
Median Home Value	$248,059
Average Home Value	$312,587