257 Harris BlvdMalakoffTX75148
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 Malakoff at 257 Harris Blvd, Malakoff, TX, 75148 priced at $199,900 pairs $2,972/mo rent with $1,543/mo cash flow after a $978/mo payment. Total monthly income equals $2,972/mo, and annual cash flow comes to $18,511/yr on $66,267 invested. Return on cash invested is 47.84% in year one, and rental yield stands at 17.84% on a $199,900 basis. Equity gained on principal adds $1,290/yr, and 5% annual appreciation accumulates to $55,229 by year five. Five-year ROI measures 253.92% and total cumulative return in cash reaches $168,265. For financing, Ziffy Mortgage’s DSCR program evaluates $2,972/mo property income against a $978/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2021
N/A lot
$N/A/sqft
$100 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75148, Malakoff, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,158 (100%) |
| Owner Occupied HU | 1,739 (55.1%) |
| Renter Occupied HU | 602 (19.1%) |
| Vacant Housing Units | 817 (25.9%) |
| Median Home Value | $229,833 |
| Average Home Value | $309,856 |
Housing Distribution
Address Breakdown
Residential
2,471
Single Family
2,471
Multi-Family
0
Businesses
216
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kenneth Middleton • Ebby Halliday Realtors
Mls Name: NTREIS
Mls ID: #20555961
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.