2001 Waldeck RdLedbetterTX78946
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in Ledbetter at 2001 Waldeck Rd, Ledbetter, TX, 78946 projects strong ROI of 1.79%. Rental yield 2.64%. With 5% annual appreciation, the property builds $1,727,160 in value over five years. Equity growth combined delivers a projected five-year ROI of 23.77%, translating into $419,792 in total cumulative return on $1,766,034 invested capital. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 2.6% | 6.2% |
| Monthly Cash Flow | $(30,702) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $13,753 |
| Total Monthly Debt Service | $41,968 |
| DSCR Ratio | 0.33x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2010
180 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78946, Ledbetter, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 605 (100%) |
| Owner Occupied HU | 363 (60.0%) |
| Renter Occupied HU | 70 (11.6%) |
| Vacant Housing Units | 172 (28.4%) |
| Median Home Value | $244,048 |
| Average Home Value | $334,821 |
Housing Distribution
Address Breakdown
Residential
554
Single Family
554
Multi-Family
0
Businesses
17
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
Single Family
Built in 2010
180 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78946, Ledbetter, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 605 (100%) |
| Owner Occupied HU | 363 (60.0%) |
| Renter Occupied HU | 70 (11.6%) |
| Vacant Housing Units | 172 (28.4%) |
| Median Home Value | $244,048 |
| Average Home Value | $334,821 |
Housing Distribution
Address Breakdown
Residential
554
Single Family
554
Multi-Family
0
Businesses
17
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: J Bryan Pickens • Republic Ranches, LLC
Mls Name: HAR
Mls Provider:
Mls ID: #79228315
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.