235 Hilltop TrlRhomeTX76078
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 Rhome at 235 Hilltop Trl, Rhome, TX, 76078 priced at $220,000 converts $2,033/mo rent into $468/mo cash flow after a $1,077/mo obligation. Total monthly income equals $2,033/mo, and annual cash flow totals $5,620/yr on $72,930 invested. Return on cash invested prints 27.62% in year one, and rental yield reads 11.09% against a $220,000 entry. Equity gained on principal adds $1,420/yr, while 5% annual appreciation compiles into $60,782 by year five. Five-year ROI reaches 145.42% and total cumulative return in cash sums $106,055. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,033/mo property income covering a $1,077/mo payment, not borrower’s personal income.
Manufactured
Built in 1994
2 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76078, Rhome, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,203 (100%) |
| Owner Occupied HU | 3,527 (83.9%) |
| Renter Occupied HU | 495 (11.8%) |
| Vacant Housing Units | 181 ( 4.3%) |
| Median Home Value | $377,331 |
| Average Home Value | $441,454 |
Housing Distribution
Address Breakdown
Residential
4,000
Single Family
4,000
Multi-Family
0
Businesses
245
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices