2550 Sam Rayburn Pkwy #B6BrookelandTX75931
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
Investment property for sale in Brookeland at 2550 Sam Rayburn Pkwy #B6, Brookeland, TX, 75931 listed at $164,900 pairs $1,357/mo rent with a $807/mo payment to leave $184/mo cash flow. Total monthly income runs $1,357/mo, and annual cash flow reaches $2,214/yr on $54,664 cash to close. Return on cash invested measures 23.96% in year one, and rental yield registers 9.88% at a $164,900 basis. Equity gained on principal adds $1,064/yr, and annual property appreciation at 5% supports $45,559 by year five. Five-year ROI tracks 125.81% and total cumulative return in cash totals $68,776. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,357/mo property income relative to a $807/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1975
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75931, Brookeland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,018 (100%) |
| Owner Occupied HU | 932 (46.2%) |
| Renter Occupied HU | 148 ( 7.3%) |
| Vacant Housing Units | 938 (46.5%) |
| Median Home Value | $265,132 |
| Average Home Value | $309,654 |
Housing Distribution
Address Breakdown
Residential
1,581
Single Family
1,581
Multi-Family
0
Businesses
75
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: April Word • Southeast Texas 1st Realty
Mls Name: HAR
Mls ID: #80114413