257 Harris BlvdMalakoffTX75148
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Malakoff rentals match the income profile of 257 Harris Blvd, Malakoff, TX, 75148. Listed at $199,900, gross rent is $2,972/mo and net cash flow is $1,543/mo, a 17.84% yield well above national averages. DSCR 3.31 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $55,229 by year five with $1,841/yr in annual principal reduction, projecting $175,886 in total cumulative return.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 17.8% | 6.2% |
| Monthly Cash Flow | $1,543 | $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 | $2,972 |
| Total Monthly Debt Service | $1,350 |
| DSCR Ratio | 2.20x |
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.
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
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
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