20138 Fm 79SumnerTX75486
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
Investment property for sale in Sumner at 20138 Fm 79, Sumner, TX, 75486 offers a 12.58% rental yield on a $265,000 purchase with $2,777/mo rent. Total monthly income registers $2,777/mo, and a $1,297/mo payment leaves $893/mo available for distribution. Annual cash flow reaches $10,711/yr on $87,848 to close, and return on cash invested stands at 32.1% in year one. Equity gained on principal adds $1,710/yr while 5% annual appreciation supports $73,215 over five years. Portfolio math shows five-year ROI at 169.46% and total cumulative return in cash at $148,863. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,777/mo property income against a $1,297/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1974
0.77 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75486, Sumner, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,109 (100%) |
| Owner Occupied HU | 803 (72.4%) |
| Renter Occupied HU | 176 (15.9%) |
| Vacant Housing Units | 130 (11.7%) |
| Median Home Value | $244,388 |
| Average Home Value | $398,559 |
Housing Distribution
Address Breakdown
Residential
1,063
Single Family
1,063
Multi-Family
0
Businesses
28
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Matthew Coyle • Century 21 Harvey Properties-P
Mls Name: NTREIS
Mls ID: #20678916
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.