22113 Brierwood DrFrankstonTX75763
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 Frankston at 22113 Brierwood Dr, Frankston, TX, 75763 offers $3,862/mo rent that, after a $2,198/mo payment, leaves $666/mo cash flow. Total monthly income is $3,862/mo, and annual cash flow is $7,989/yr on $148,844 cash. Return on cash invested measures 25.28% in year one, and rental yield stands at 10.32% at a $449,000 entry. Equity gained on principal adds $2,897/yr while 5% annual appreciation compounds into $124,050 by year five. Five-year ROI records 132.84% and total cumulative return in cash reaches $197,728. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,862/mo property income versus a $2,198/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
6,751 sqft lot
$N/A/sqft
$35 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75763, Frankston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,108 (100%) |
| Owner Occupied HU | 2,026 (65.2%) |
| Renter Occupied HU | 506 (16.3%) |
| Vacant Housing Units | 576 (18.5%) |
| Median Home Value | $241,942 |
| Average Home Value | $310,584 |
Housing Distribution
Address Breakdown
Residential
2,546
Single Family
2,542
Multi-Family
4
Businesses
137
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Elise Parks • Coldwell Banker American Dream
Mls Name: NTREIS
Mls ID: #20592970
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.