2913 Harvest AveWolfforthTX79382
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 Wolfforth at 2913 Harvest Ave, Wolfforth, TX, 79382 priced at $217,900 pairs $2,160/mo rent with $610/mo cash flow after a $1,067/mo payment. Total monthly income equals $2,160/mo, and annual cash flow comes to $7,320/yr on $72,234 invested. Return on cash invested is 30.04% in year one, and rental yield stands at 11.9% on a $217,900 basis. Equity gained on principal adds $1,406/yr, and 5% annual appreciation accumulates to $60,202 by year five. Five-year ROI measures 158.4% and total cumulative return in cash reaches $114,420. For financing, Ziffy Mortgage’s DSCR program evaluates $2,160/mo property income against a $1,067/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79382, Wolfforth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,995 (100%) |
| Owner Occupied HU | 2,939 (73.6%) |
| Renter Occupied HU | 757 (18.9%) |
| Vacant Housing Units | 299 ( 7.5%) |
| Median Home Value | $271,023 |
| Average Home Value | $349,056 |
Housing Distribution
Address Breakdown
Residential
4,135
Single Family
3,944
Multi-Family
191
Businesses
396
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices