275 Wildwood TrlHolly Lake RanchTX75765
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 Holly Lake Ranch at 275 Wildwood Trl, Holly Lake Ranch, TX, 75765 priced at $187,000 pairs $1,681/mo rent with $351/mo cash flow after a $915/mo payment. Total monthly income equals $1,681/mo, and annual cash flow comes to $4,218/yr on $61,991 invested. Return on cash invested is 26.71% in year one, and rental yield stands at 10.79% on a $187,000 basis. Equity gained on principal adds $1,207/yr, and 5% annual appreciation accumulates to $51,665 by year five. Five-year ROI measures 140.59% and total cumulative return in cash reaches $87,150. For financing, Ziffy Mortgage’s DSCR program evaluates $1,681/mo property income against a $915/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1997
10,672 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75765, Hawkins, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,373 (100%) |
| Owner Occupied HU | 3,017 (69.0%) |
| Renter Occupied HU | 576 (13.2%) |
| Vacant Housing Units | 780 (17.8%) |
| Median Home Value | $248,059 |
| Average Home Value | $312,587 |
Housing Distribution
Address Breakdown
Residential
3,676
Single Family
3,676
Multi-Family
0
Businesses
215
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kitty Cummins • Top Notch Realty & Associates
Mls Name: NTREIS
Mls ID: #20693366