180 Elmwood LnHolly Lake RanchTX75765
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 Holly Lake Ranch at 180 Elmwood Ln, Holly Lake Ranch, TX, 75765 offers $2,203/mo rent that, after a $1,162/mo payment, leaves $515/mo cash flow. Total monthly income is $2,203/mo, and annual cash flow is $6,174/yr on $78,731 cash. Return on cash invested measures 27.75% in year one, and rental yield stands at 11.13% at a $237,500 entry. Equity gained on principal adds $1,533/yr while 5% annual appreciation compounds into $65,617 by year five. Five-year ROI records 146.13% and total cumulative return in cash reaches $115,053. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,203/mo property income versus a $1,162/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1995
N/A lot
$N/A/sqft
No 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 |
Housing Distribution
Address Breakdown
Residential
3,676
Single Family
3,676
Multi-Family
0
Businesses
215
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kyla McCormack • Texas Real Estate Executives-Gilmer
Mls Name: GTARMLS
Mls ID: #25016306