2035 Lakeside DrBluff DaleTX76433
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 Bluff Dale at 2035 Lakeside Dr, Bluff Dale, TX, 76433 listed at $424,000 pairs $3,656/mo rent with a $2,075/mo payment to leave $641/mo cash flow. Total monthly income runs $3,656/mo, and annual cash flow reaches $7,694/yr on $140,556 cash to close. Return on cash invested measures 25.38% in year one, and rental yield registers 10.35% at a $424,000 basis. Equity gained on principal adds $2,736/yr, and annual property appreciation at 5% supports $117,143 by year five. Five-year ROI tracks 133.42% and total cumulative return in cash totals $187,527. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,656/mo property income relative to a $2,075/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2016
1.01 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76433, Bluff Dale, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,035 (100%) |
| Owner Occupied HU | 746 (72.1%) |
| Renter Occupied HU | 155 (15.0%) |
| Vacant Housing Units | 134 (12.9%) |
| Median Home Value | $411,111 |
| Average Home Value | $523,616 |
Housing Distribution
Address Breakdown
Residential
841
Single Family
841
Multi-Family
0
Businesses
42
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kelsey Compton • Keller Williams Heritage West
Mls Name: NTREIS
Mls ID: #21073729