182 Douglas StVan AlstyneTX75495
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 Van Alstyne at 182 Douglas St, Van Alstyne, TX, 75495 generates $1,848/mo in rent and, after a $1,268/mo payment, leaves $6/mo in cash flow. Total monthly income is $1,848/mo, and annual cash flow is $71/yr on $85,859 invested. Return on cash invested sits at 19.99% in year one, and rental yield is 8.56% on a $259,000 entry. Equity gained on principal adds $1,671/yr, while 5% annual appreciation builds toward $71,557 over five years. Five-year ROI reaches 104.51% and total cumulative return in cash sums $89,728. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,848/mo property income rather than buyer’s personal income.
Single Family
Built in 1920
9,452 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75495, Van Alstyne, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,303 (100%) |
| Owner Occupied HU | 4,241 (80.0%) |
| Renter Occupied HU | 712 (13.4%) |
| Vacant Housing Units | 350 ( 6.6%) |
| Median Home Value | $387,546 |
| Average Home Value | $443,015 |
Housing Distribution
Address Breakdown
Residential
4,656
Single Family
4,253
Multi-Family
403
Businesses
355
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Debra Pettit • PARAGON, REALTORS
Mls Name: NTREIS
Mls ID: #21150988