2096 Everheart RdBellsTX75414
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 Bells at 2096 Everheart Rd, Bells, TX, 75414 generates $4,050/mo in rent and, after a $2,280/mo payment, leaves $738/mo in cash flow. Total monthly income is $4,050/mo, and annual cash flow is $8,851/yr on $154,396 invested. Return on cash invested sits at 25.64% in year one, and rental yield is 10.43% on a $465,750 entry. Equity gained on principal adds $3,005/yr, while 5% annual appreciation builds toward $128,678 over five years. Five-year ROI reaches 134.79% and total cumulative return in cash sums $208,111. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,050/mo property income rather than buyer’s personal income.
Manufactured
Built in 2023
15.85 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75414, Bells, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,489 (100%) |
| Owner Occupied HU | 1,139 (76.5%) |
| Renter Occupied HU | 249 (16.7%) |
| Vacant Housing Units | 101 ( 6.8%) |
| Median Home Value | $303,639 |
| Average Home Value | $352,864 |
Housing Distribution
Address Breakdown
Residential
1,295
Single Family
1,295
Multi-Family
0
Businesses
64
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: RONNIE LESTER • Bonham Land & Ranches, LLC
Mls Name: NTREIS
Mls ID: #20794705
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.