207 N 1st StLittle River AcademyTX76554
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 Little River Academy at 207 N 1st St, Little River Academy, TX, 76554 listed at $235,900 pairs $1,979/mo rent with a $1,155/mo payment to leave $301/mo cash flow. Total monthly income runs $1,979/mo, and annual cash flow reaches $3,613/yr on $78,201 cash to close. Return on cash invested measures 24.53% in year one, and rental yield registers 10.07% at a $235,900 basis. Equity gained on principal adds $1,522/yr, and annual property appreciation at 5% supports $65,175 by year five. Five-year ROI tracks 128.88% and total cumulative return in cash totals $100,787. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,979/mo property income relative to a $1,155/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1962
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76554, Little River, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 870 (100%) |
| Owner Occupied HU | 625 (71.8%) |
| Renter Occupied HU | 186 (21.4%) |
| Vacant Housing Units | 59 ( 6.8%) |
| Median Home Value | $280,934 |
| Average Home Value | $327,520 |
Housing Distribution
Address Breakdown
Residential
786
Single Family
786
Multi-Family
0
Businesses
75
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: dalton Hawes • Keller Williams Realty Lone St
Mls Name: Unlock MLS
Mls ID: #4575867