2004 E Main StCampbellTX75422
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 Campbell at 2004 E Main St, Campbell, TX, 75422 offers $4,490/mo rent that, after a $1,322/mo payment, leaves $2,570/mo cash flow. Total monthly income is $4,490/mo, and annual cash flow is $30,834/yr on $89,505 cash. Return on cash invested measures 54.36% in year one, and rental yield stands at 19.96% at a $270,000 entry. Equity gained on principal adds $1,742/yr while 5% annual appreciation compounds into $74,596 by year five. Five-year ROI records 288.8% and total cumulative return in cash reaches $258,493. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,490/mo property income versus a $1,322/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Lot
Built in N/A
9 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75422, Campbell, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,309 (100%) |
| Owner Occupied HU | 1,018 (77.8%) |
| Renter Occupied HU | 158 (12.1%) |
| Vacant Housing Units | 133 (10.2%) |
| Median Home Value | $296,032 |
| Average Home Value | $326,216 |
Housing Distribution
Address Breakdown
Residential
1,229
Single Family
1,229
Multi-Family
0
Businesses
85
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Edith Hangan • Local Pro Realty, LLC
Mls Name: NTREIS
Mls ID: #20674830
Disclaimer: IDX information is provided exclusively for 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.