211 N Frances AveShepherdTX77371
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 Shepherd at 211 N Frances Ave, Shepherd, TX, 77371 priced at $129,900 pairs $995/mo rent with $71/mo cash flow after a $636/mo payment. Total monthly income equals $995/mo, and annual cash flow comes to $853/yr on $43,062 invested. Return on cash invested is 21.89% in year one, and rental yield stands at 9.19% on a $129,900 basis. Equity gained on principal adds $838/yr, and 5% annual appreciation accumulates to $35,889 by year five. Five-year ROI measures 114.8% and total cumulative return in cash reaches $49,435. For financing, Ziffy Mortgage’s DSCR program evaluates $995/mo property income against a $636/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2013
0.48 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77371, Shepherd, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,594 (100%) |
| Owner Occupied HU | 2,488 (69.2%) |
| Renter Occupied HU | 590 (16.4%) |
| Vacant Housing Units | 516 (14.4%) |
| Median Home Value | $208,858 |
| Average Home Value | $249,117 |
Housing Distribution
Address Breakdown
Residential
3,085
Single Family
2,887
Multi-Family
198
Businesses
163
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices