201 E 22nd StCraneTX79731
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow201 E 22nd St, Crane, TX, 79731 in Crane earns its strong cash-flow label: 12.52% yield, $1,834/mo rent, $584/mo net income, DSCR 2.32. The $175,700 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $48,543 by year five. Combined with $1,618/yr in principal paydown, total projected return reaches $104,975.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 12.5% | 6.2% |
| Monthly Cash Flow | $584 | $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 | $1,834 |
| Total Monthly Debt Service | $1,180 |
| DSCR Ratio | 1.55x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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 1959
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79731, Crane, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,892 (100%) |
| Owner Occupied HU | 1,291 (68.2%) |
| Renter Occupied HU | 342 (18.1%) |
| Vacant Housing Units | 259 (13.7%) |
| Median Home Value | $143,934 |
| Average Home Value | $198,943 |
Housing Distribution
Address Breakdown
Residential
1,581
Single Family
1,573
Multi-Family
8
Businesses
202
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 1959
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79731, Crane, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,892 (100%) |
| Owner Occupied HU | 1,291 (68.2%) |
| Renter Occupied HU | 342 (18.1%) |
| Vacant Housing Units | 259 (13.7%) |
| Median Home Value | $143,934 |
| Average Home Value | $198,943 |
Housing Distribution
Address Breakdown
Residential
1,581
Single Family
1,573
Multi-Family
8
Businesses
202
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices