2032 Cuellar WayVan AlstyneTX75495
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 Van Alstyne at 2032 Cuellar Way, Van Alstyne, TX, 75495 offers a 9.75% rental yield on a $424,990 purchase with $3,454/mo rent. Total monthly income registers $3,454/mo, and a $2,080/mo payment leaves $351/mo available for distribution. Annual cash flow reaches $4,208/yr on $140,884 to close, and return on cash invested stands at 22.9% in year one. Equity gained on principal adds $2,742/yr while 5% annual appreciation supports $117,417 over five years. Portfolio math shows five-year ROI at 120.33% and total cumulative return in cash at $169,526. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,454/mo property income against a $2,080/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
56.63 sqft lot
$N/A/sqft
$975 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75495, Van Alstyne, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,303 (100%) |
| Owner Occupied HU | 4,241 (80.0%) |
| Renter Occupied HU | 712 (13.4%) |
| Vacant Housing Units | 350 ( 6.6%) |
| Median Home Value | $387,546 |
| Average Home Value | $443,015 |
Housing Distribution
Address Breakdown
Residential
4,656
Single Family
4,253
Multi-Family
403
Businesses
355
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jimmy Rado • David M. Weekley
Mls Name: NTREIS
Mls ID: #20584508
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.