205 Southgate DrTerrellTX75160
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 Terrell at 205 Southgate Dr, Terrell, TX, 75160 priced at $323,900 converts $2,387/mo rent into $84/mo cash flow after a $1,585/mo obligation. Total monthly income equals $2,387/mo, and annual cash flow totals $1,008/yr on $107,373 invested. Return on cash invested prints 20.85% in year one, and rental yield reads 8.84% against a $323,900 entry. Equity gained on principal adds $2,090/yr, while 5% annual appreciation compiles into $89,488 by year five. Five-year ROI reaches 109.14% and total cumulative return in cash sums $117,183. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,387/mo property income covering a $1,585/mo payment, not borrower’s personal income.
Single Family
Built in 2025
6,538 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75160, Terrell, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,701 (100%) |
| Owner Occupied HU | 6,339 (59.2%) |
| Renter Occupied HU | 3,563 (33.3%) |
| Vacant Housing Units | 799 ( 7.5%) |
| Median Home Value | $313,227 |
| Average Home Value | $338,221 |
Housing Distribution
Address Breakdown
Residential
10,259
Single Family
8,530
Multi-Family
1,729
Businesses
1,261
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices