206 Roaring Fork CirGordonvilleTX76245
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 Gordonville at 206 Roaring Fork Cir, Gordonville, TX, 76245 generates $3,454/mo in rent and, after a $575/mo payment, leaves $2,504/mo in cash flow. Total monthly income is $3,454/mo, and annual cash flow is $30,052/yr on $38,951 invested. Return on cash invested sits at 97.06% in year one, and rental yield is 35.27% on a $117,500 entry. Equity gained on principal adds $758/yr, while 5% annual appreciation builds toward $32,463 over five years. Five-year ROI reaches 519.18% and total cumulative return in cash sums $202,226. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,454/mo property income rather than buyer’s personal income.
Lot
Built in N/A
10,541 sqft lot
$N/A/sqft
$685 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76245, Gordonville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,557 (100%) |
| Owner Occupied HU | 831 (53.4%) |
| Renter Occupied HU | 130 ( 8.3%) |
| Vacant Housing Units | 596 (38.3%) |
| Median Home Value | $251,500 |
| Average Home Value | $307,644 |
Housing Distribution
Address Breakdown
Residential
1,269
Single Family
1,269
Multi-Family
0
Businesses
51
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cheryl Drane Skipworth • Cheryl Drane Your HouseSOLD
Mls Name: NTREIS
Mls ID: #20466571
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.