23 Eden Rock LnHilltop LakesTX77871
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 Hilltop Lakes at 23 Eden Rock Ln, Hilltop Lakes, TX, 77871 priced at $144,900 pairs $1,436/mo rent with $406/mo cash flow after a $709/mo payment. Total monthly income equals $1,436/mo, and annual cash flow comes to $4,870/yr on $48,034 invested. Return on cash invested is 30.05% in year one, and rental yield stands at 11.89% on a $144,900 basis. Equity gained on principal adds $935/yr, and 5% annual appreciation accumulates to $40,033 by year five. Five-year ROI measures 158.41% and total cumulative return in cash reaches $76,093. For financing, Ziffy Mortgage’s DSCR program evaluates $1,436/mo property income against a $709/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1975
9,779 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77871, Normangee, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,042 (100%) |
| Owner Occupied HU | 1,397 (68.4%) |
| Renter Occupied HU | 226 (11.1%) |
| Vacant Housing Units | 419 (20.5%) |
| Median Home Value | $262,165 |
| Average Home Value | $336,263 |
Housing Distribution
Address Breakdown
Residential
969
Single Family
969
Multi-Family
0
Businesses
95
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chase Neel • Neel & Associates Realty
Mls Name: BCSMLS
Mls ID: #25012461