2649 Marshall StAbileneTX79605
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 Abilene at 2649 Marshall St, Abilene, TX, 79605 offers $2,022/mo rent that, after a $774/mo payment, leaves $827/mo cash flow. Total monthly income is $2,022/mo, and annual cash flow is $9,922/yr on $52,423 cash. Return on cash invested measures 38.84% in year one, and rental yield stands at 15.34% at a $158,138 entry. Equity gained on principal adds $1,020/yr while 5% annual appreciation compounds into $43,691 by year five. Five-year ROI records 206.14% and total cumulative return in cash reaches $108,065. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,022/mo property income versus a $774/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1955
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79605, Abilene, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,373 (100%) |
| Owner Occupied HU | 6,864 (51.3%) |
| Renter Occupied HU | 5,252 (39.3%) |
| Vacant Housing Units | 1,257 ( 9.4%) |
| Median Home Value | $179,474 |
| Average Home Value | $238,629 |
Housing Distribution
Address Breakdown
Residential
12,717
Single Family
11,314
Multi-Family
1,403
Businesses
1,058
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
