2120 Villa DrTylerTX75703
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 Tyler at 2120 Villa Dr, Tyler, TX, 75703 priced at $220,000 converts $1,921/mo rent into $223/mo cash flow after a $1,077/mo obligation. Total monthly income equals $1,921/mo, and annual cash flow totals $2,677/yr on $72,930 invested. Return on cash invested prints 23.58% in year one, and rental yield reads 10.48% against a $220,000 entry. Equity gained on principal adds $1,420/yr, while 5% annual appreciation compiles into $60,782 by year five. Five-year ROI reaches 124.59% and total cumulative return in cash sums $90,863. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,921/mo property income covering a $1,077/mo payment, not borrower’s personal income.
Townhouse
Built in 1994
N/A lot
$N/A/sqft
$125 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75703, Tyler, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 21,751 (100%) |
| Owner Occupied HU | 11,190 (51.4%) |
| Renter Occupied HU | 8,969 (41.2%) |
| Vacant Housing Units | 1,592 ( 7.3%) |
| Median Home Value | $349,743 |
| Average Home Value | $421,521 |
Housing Distribution
Address Breakdown
Residential
21,712
Single Family
14,577
Multi-Family
7,135
Businesses
1,926
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Melissa Lane • Realty One Group Rose
Mls Name: GTARMLS
Mls Provider:
Mls ID: #24008716
Disclaimer: IDX information is provided exclusively for consumers' personal, non-commercial use, that it may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed to be reliable but not guaranteed.