1904 W Pinecrest DrMarshallTX75670
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
Investment property for sale in Marshall at 1904 W Pinecrest Dr, Marshall, TX, 75670 offers a 10.5% rental yield on a $205,000 purchase with $1,793/mo rent. Total monthly income registers $1,793/mo, and a $1,003/mo payment leaves $336/mo available for distribution. Annual cash flow reaches $4,027/yr on $67,958 to close, and return on cash invested stands at 25.83% in year one. Equity gained on principal adds $1,323/yr while 5% annual appreciation supports $56,638 over five years. Portfolio math shows five-year ROI at 135.87% and total cumulative return in cash at $92,334. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,793/mo property income against a $1,003/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1955
1.02 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75670, Marshall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,193 (100%) |
| Owner Occupied HU | 3,529 (49.1%) |
| Renter Occupied HU | 2,528 (35.1%) |
| Vacant Housing Units | 1,136 (15.8%) |
| Median Home Value | $120,148 |
| Average Home Value | $221,295 |
Housing Distribution
Address Breakdown
Residential
6,756
Single Family
6,457
Multi-Family
299
Businesses
928
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices