180 Sunny Day DrRed RockTX78662
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 Red Rock at 180 Sunny Day Dr, Red Rock, TX, 78662 priced at $225,000 converts $1,829/mo rent into $217/mo cash flow after a $1,101/mo obligation. Total monthly income equals $1,829/mo, and annual cash flow totals $2,601/yr on $74,588 invested. Return on cash invested prints 23.4% in year one, and rental yield reads 9.75% against a $225,000 entry. Equity gained on principal adds $1,452/yr, while 5% annual appreciation compiles into $62,163 by year five. Five-year ROI reaches 122.83% and total cumulative return in cash sums $91,617. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,829/mo property income covering a $1,101/mo payment, not borrower’s personal income.
Lot
Built in N/A
4.88 Acres lot
$N/A/sqft
$150 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78662, Red Rock, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,291 (100%) |
| Owner Occupied HU | 952 (73.7%) |
| Renter Occupied HU | 201 (15.6%) |
| Vacant Housing Units | 138 (10.7%) |
| Median Home Value | $335,740 |
| Average Home Value | $378,747 |
Housing Distribution
Address Breakdown
Residential
1,012
Single Family
1,012
Multi-Family
0
Businesses
55
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Melanie Moore • Armstrong Properties
Mls Name: HAR
Mls Provider:
Mls ID: #77164067
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.