2113 N Russell StPampaTX79065
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 Pampa at 2113 N Russell St, Pampa, TX, 79065 generates $1,189/mo in rent and, after a $696/mo payment, leaves $178/mo in cash flow. Total monthly income is $1,189/mo, and annual cash flow is $2,131/yr on $47,172 invested. Return on cash invested sits at 24.43% in year one, and rental yield is 10.03% on a $142,300 entry. Equity gained on principal adds $918/yr, while 5% annual appreciation builds toward $39,315 over five years. Five-year ROI reaches 128.31% and total cumulative return in cash sums $60,528. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,189/mo property income rather than buyer’s personal income.
Single Family
Built in 1951
7,505 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79065, Pampa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,481 (100%) |
| Owner Occupied HU | 5,485 (57.9%) |
| Renter Occupied HU | 2,003 (21.1%) |
| Vacant Housing Units | 1,993 (21.0%) |
| Median Home Value | $120,799 |
| Average Home Value | $171,061 |
Housing Distribution
Address Breakdown
Residential
8,291
Single Family
7,785
Multi-Family
506
Businesses
726
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices