220 Osage CirHenriettaTX76365
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 Henrietta at 220 Osage Cir, Henrietta, TX, 76365 listed at $190,000 pairs $1,512/mo rent with a $930/mo payment to leave $161/mo cash flow. Total monthly income runs $1,512/mo, and annual cash flow reaches $1,930/yr on $62,985 cash to close. Return on cash invested measures 22.97% in year one, and rental yield registers 9.55% at a $190,000 basis. Equity gained on principal adds $1,226/yr, and annual property appreciation at 5% supports $52,494 by year five. Five-year ROI tracks 120.49% and total cumulative return in cash totals $75,888. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,512/mo property income relative to a $930/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 2012
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76365, Henrietta, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,557 (100%) |
| Owner Occupied HU | 1,604 (62.7%) |
| Renter Occupied HU | 453 (17.7%) |
| Vacant Housing Units | 500 (19.6%) |
| Median Home Value | $148,897 |
| Average Home Value | $210,296 |
Housing Distribution
Address Breakdown
Residential
2,208
Single Family
2,110
Multi-Family
98
Businesses
160
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices