260 Davis AveStephenvilleTX76401
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 Stephenville at 260 Davis Ave, Stephenville, TX, 76401 priced at $205,000 converts $2,160/mo rent into $703/mo cash flow after a $1,003/mo obligation. Total monthly income equals $2,160/mo, and annual cash flow totals $8,431/yr on $67,958 invested. Return on cash invested prints 32.32% in year one, and rental yield reads 12.64% against a $205,000 entry. Equity gained on principal adds $1,323/yr, while 5% annual appreciation compiles into $56,638 by year five. Five-year ROI reaches 170.62% and total cumulative return in cash sums $115,950. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,160/mo property income covering a $1,003/mo payment, not borrower’s personal income.
Single Family
Built in 1978
10,497 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76401, Stephenville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,869 (100%) |
| Owner Occupied HU | 6,585 (47.5%) |
| Renter Occupied HU | 5,603 (40.4%) |
| Vacant Housing Units | 1,681 (12.1%) |
| Median Home Value | $287,815 |
| Average Home Value | $397,085 |
Housing Distribution
Address Breakdown
Residential
12,970
Single Family
12,078
Multi-Family
892
Businesses
1,377
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tyler Chandler • CLARK REAL ESTATE GROUP
Mls Name: NTREIS
Mls ID: #21059522