2364 County Road 392NacogdochesTX75961
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis is a cash-flow-light asset: 2364 County Road 392, Nacogdoches, TX, 75961 in Nacogdoches, $109,500, 10.36% gross yield, $166/mo net income. Consider it a market-entry position, the $945/mo rent covers the $492/mo payment with a margin, and 5%/yr appreciation is projected to add $30,253 to the asset's value over five years. Ziffy Mortgage approves DSCR loans (coverage 1.92) for non-U.S. residents without domestic income documentation. Consider a higher down payment to widen the monthly margin. Total projected return: $52,721.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 6.2% |
| Monthly Cash Flow | $166 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $945 |
| Total Monthly Debt Service | $735 |
| DSCR Ratio | 1.29x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in N/A
3 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75961, Nacogdoches, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,783 (100%) |
| Owner Occupied HU | 3,257 (41.8%) |
| Renter Occupied HU | 3,464 (44.5%) |
| Vacant Housing Units | 1,062 (13.6%) |
| Median Home Value | $170,675 |
| Average Home Value | $212,916 |
Housing Distribution
Address Breakdown
Residential
7,546
Single Family
5,581
Multi-Family
1,965
Businesses
756
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
Single Family
Built in N/A
3 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75961, Nacogdoches, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,783 (100%) |
| Owner Occupied HU | 3,257 (41.8%) |
| Renter Occupied HU | 3,464 (44.5%) |
| Vacant Housing Units | 1,062 (13.6%) |
| Median Home Value | $170,675 |
| Average Home Value | $212,916 |
Housing Distribution
Address Breakdown
Residential
7,546
Single Family
5,581
Multi-Family
1,965
Businesses
756
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ashley Bell • Texas Real Estate Executives
Mls Name: LAR
Mls Provider:
Mls ID: #5101059
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.