226 Parrott Dr UNIT 104NacogdochesTX75965
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 Nacogdoches at 226 Parrott Dr UNIT 104, Nacogdoches, TX, 75965 generates $1,321/mo in rent and, after a $857/mo payment, leaves $76/mo in cash flow. Total monthly income is $1,321/mo, and annual cash flow is $913/yr on $58,013 invested. Return on cash invested sits at 21.48% in year one, and rental yield is 9.06% on a $175,000 entry. Equity gained on principal adds $1,129/yr, while 5% annual appreciation builds toward $48,349 over five years. Five-year ROI reaches 112.58% and total cumulative return in cash sums $65,311. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,321/mo property income rather than buyer’s personal income.
Townhouse
Built in 2011
871.20 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75965, Nacogdoches, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,768 (100%) |
| Owner Occupied HU | 4,229 (48.2%) |
| Renter Occupied HU | 3,464 (39.5%) |
| Vacant Housing Units | 1,075 (12.3%) |
| Median Home Value | $260,071 |
| Average Home Value | $326,348 |
Housing Distribution
Address Breakdown
Residential
8,761
Single Family
5,981
Multi-Family
2,780
Businesses
528
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stan Carney • Stan Carney Realty
Mls Name: Nacogdoches County BOR
Mls ID: #22501537