1804 Dakota StFort DavisTX79734
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 Fort Davis at 1804 Dakota St, Fort Davis, TX, 79734 priced at $249,500 converts $1,804/mo rent into $30/mo cash flow after a $1,221/mo obligation. Total monthly income equals $1,804/mo, and annual cash flow totals $359/yr on $82,709 invested. Return on cash invested prints 20.34% in year one, and rental yield reads 8.68% against a $249,500 entry. Equity gained on principal adds $1,610/yr, while 5% annual appreciation compiles into $68,932 by year five. Five-year ROI reaches 106.36% and total cumulative return in cash sums $87,969. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,804/mo property income covering a $1,221/mo payment, not borrower’s personal income.
Single Family
Built in 1990
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79734, Fort Davis, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,346 (100%) |
| Owner Occupied HU | 698 (51.9%) |
| Renter Occupied HU | 158 (11.7%) |
| Vacant Housing Units | 490 (36.4%) |
| Median Home Value | $173,710 |
| Average Home Value | $230,405 |
Housing Distribution
Address Breakdown
Residential
410
Single Family
410
Multi-Family
0
Businesses
112
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A