186 Apollo DrTrinityTX75862
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 Trinity at 186 Apollo Dr, Trinity, TX, 75862 priced at $115,000 converts $871/mo rent into $53/mo cash flow after a $563/mo obligation. Total monthly income equals $871/mo, and annual cash flow totals $637/yr on $38,123 invested. Return on cash invested prints 21.58% in year one, and rental yield reads 9.09% against a $115,000 entry. Equity gained on principal adds $742/yr, while 5% annual appreciation compiles into $31,772 by year five. Five-year ROI reaches 113.12% and total cumulative return in cash sums $43,125. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $871/mo property income covering a $563/mo payment, not borrower’s personal income.
Manufactured
Built in 2001
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75862, Trinity, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,032 (100%) |
| Owner Occupied HU | 3,349 (55.5%) |
| Renter Occupied HU | 866 (14.4%) |
| Vacant Housing Units | 1,817 (30.1%) |
| Median Home Value | $137,235 |
| Average Home Value | $187,427 |
Housing Distribution
Address Breakdown
Residential
4,609
Single Family
4,609
Multi-Family
0
Businesses
253
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Adam Olsen • eXp Realty, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #79962838
Disclaimer: Copyright 2025, 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.