21145 Cooper StOdellTX79247
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 Odell at 21145 Cooper St, Odell, TX, 79247 listed at $297,000 pairs $4,147/mo rent with a $1,454/mo payment to leave $2,035/mo cash flow. Total monthly income runs $4,147/mo, and annual cash flow reaches $24,416/yr on $98,456 cash to close. Return on cash invested measures 44.71% in year one, and rental yield registers 16.76% at a $297,000 basis. Equity gained on principal adds $1,916/yr, and annual property appreciation at 5% supports $82,056 by year five. Five-year ROI tracks 237.04% and total cumulative return in cash totals $233,382. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,147/mo property income relative to a $1,454/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1937
13.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79247, Odell, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 31 (100%) |
| Owner Occupied HU | 21 (67.7%) |
| Renter Occupied HU | 4 (12.9%) |
| Vacant Housing Units | 6 (19.4%) |
| Median Home Value | $220,833 |
| Average Home Value | $409,881 |
Housing Distribution
Address Breakdown
Residential
28
Single Family
0
Multi-Family
28
Businesses
2
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Gregg Miller • Team Legacy Realty
Mls Name: NTREIS
Mls ID: #20584986
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.