220 NE 1st StCooperTX75432
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 Cooper at 220 NE 1st St, Cooper, TX, 75432 priced at $179,900 converts $1,692/mo rent into $412/mo cash flow after a $881/mo obligation. Total monthly income equals $1,692/mo, and annual cash flow totals $4,947/yr on $59,637 invested. Return on cash invested prints 28.2% in year one, and rental yield reads 11.29% against a $179,900 entry. Equity gained on principal adds $1,161/yr, while 5% annual appreciation compiles into $49,703 by year five. Five-year ROI reaches 148.62% and total cumulative return in cash sums $88,629. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,692/mo property income covering a $881/mo payment, not borrower’s personal income.
Single Family
Built in 1985
7,753 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75432, Cooper, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,626 (100%) |
| Owner Occupied HU | 1,025 (63.0%) |
| Renter Occupied HU | 392 (24.1%) |
| Vacant Housing Units | 209 (12.9%) |
| Median Home Value | $189,651 |
| Average Home Value | $221,327 |
Housing Distribution
Address Breakdown
Residential
1,525
Single Family
1,490
Multi-Family
35
Businesses
161
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Les Taylor • Texas Top Realtors
Mls Name: NTREIS
Mls ID: #20728027
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.