213 Circle C AveFort DavisTX79734
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 Fort Davis at 213 Circle C Ave, Fort Davis, TX, 79734 offers a 8.92% rental yield on a $259,900 purchase with $1,933/mo rent. Total monthly income registers $1,933/mo, and a $1,272/mo payment leaves $85/mo available for distribution. Annual cash flow reaches $1,019/yr on $86,157 to close, and return on cash invested stands at 21.09% in year one. Equity gained on principal adds $1,677/yr while 5% annual appreciation supports $71,806 over five years. Portfolio math shows five-year ROI at 110.39% and total cumulative return in cash at $95,110. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,933/mo property income against a $1,272/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1978
7,679 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79734, Fort Davis, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,346 (100%) |
| Owner Occupied HU | 698 (51.9%) |
| Renter Occupied HU | 158 (11.7%) |
| Vacant Housing Units | 490 (36.4%) |
| Median Home Value | $173,710 |
| Average Home Value | $230,405 |
Housing Distribution
Address Breakdown
Residential
410
Single Family
410
Multi-Family
0
Businesses
112
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jasper Maxwell • Keller Williams Realty SWMC
Mls Name: Odessa BOR
Mls ID: #161404