201 Dailey RdCrockettTX75835
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 Crockett at 201 Dailey Rd, Crockett, TX, 75835 priced at $189,449 pairs $1,608/mo rent with $236/mo cash flow after a $927/mo payment. Total monthly income equals $1,608/mo, and annual cash flow comes to $2,833/yr on $62,802 invested. Return on cash invested is 24.42% in year one, and rental yield stands at 10.19% on a $189,449 basis. Equity gained on principal adds $1,222/yr, and 5% annual appreciation accumulates to $52,341 by year five. Five-year ROI measures 128.49% and total cumulative return in cash reaches $80,695. For financing, Ziffy Mortgage’s DSCR program evaluates $1,608/mo property income against a $927/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1981
0.34 Acres lot
$N/A/sqft
$300 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75835, Crockett, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,006 (100%) |
| Owner Occupied HU | 3,190 (53.1%) |
| Renter Occupied HU | 1,508 (25.1%) |
| Vacant Housing Units | 1,308 (21.8%) |
| Median Home Value | $200,585 |
| Average Home Value | $267,114 |
Housing Distribution
Address Breakdown
Residential
5,029
Single Family
4,796
Multi-Family
233
Businesses
585
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lesia Rounsavall • Lone Star, Realtors
Mls Name: HAR
Mls Provider:
Mls ID: #38807560
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.