228 Shellwood Dr, Wake Village, TX, 75501 | $787/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1032 sft

3013 Hamilton Ln, Texarkana, TX, 75501

3 Bed
2 Bath
1460 sft

202 Spring Valley Rd, Queen City, TX, 75572

3 Bed
1 Bath
1102 sft

828 Burma Rd, Wake Village, TX, 75501

3 Bed
2 Bath
1358 sft

5 Sidney Dr, Texarkana, TX, 75503

Nearby investment properties with comparable prices

- Bed
- Bath
1641 sft

101 Melrose Dr, Texarkana, TX, 75501

4 Bed
2 Bath
1395 sft

1303 E 30th St, Texarkana, AR, 71854

3 Bed
2 Bath
1601 sft

2610 Olive St, Texarkana, TX, 75503

3 Bed
2 Bath
1289 sft

818 S Bowie St, New Boston, TX, 75570

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Wake Village at 228 Shellwood Dr, Wake Village, TX, 75501 offers $1,708/mo rent that, after a $634/mo payment, leaves $787/mo cash flow. Total monthly income is $1,708/mo, and annual cash flow is $9,443/yr on $42,929 cash. Return on cash invested measures 41.91% in year one, and rental yield stands at 15.83% at a $129,500 entry. Equity gained on principal adds $836/yr while 5% annual appreciation compounds into $35,778 by year five. Five-year ROI records 222.03% and total cumulative return in cash reaches $95,318. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,708/mo property income versus a $634/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1953

8,276 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 75501, Texarkana, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,734 (100%)
Owner Occupied HU	8,081 (51.4%)
Renter Occupied HU	6,091 (38.7%)
Vacant Housing Units	1,562 ( 9.9%)
Median Home Value	$171,459
Average Home Value	$217,741