2005 Tillman BlvdMillsapTX76066
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 Millsap at 2005 Tillman Blvd, Millsap, TX, 76066 generates $3,486/mo in rent and, after a $2,388/mo payment, leaves $16/mo in cash flow. Total monthly income is $3,486/mo, and annual cash flow is $198/yr on $161,739 invested. Return on cash invested sits at 20.03% in year one, and rental yield is 8.57% on a $487,900 entry. Equity gained on principal adds $3,148/yr, while 5% annual appreciation builds toward $134,798 over five years. Five-year ROI reaches 104.71% and total cumulative return in cash sums $169,357. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,486/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76066, Millsap, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,848 (100%) |
| Owner Occupied HU | 1,410 (76.3%) |
| Renter Occupied HU | 285 (15.4%) |
| Vacant Housing Units | 153 ( 8.3%) |
| Median Home Value | $373,667 |
| Average Home Value | $405,397 |
Housing Distribution
Address Breakdown
Residential
1,678
Single Family
1,678
Multi-Family
0
Businesses
122
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices