292 Appaloosa RunRound MountainTX78663
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 292 Appaloosa Run, Round Mountain, TX, 78663 in Round Mountain speaks for itself: 10.94% gross on a $840,000 price, generating $7,657/mo in rent and $1,684/mo in net income after the $3,777/mo debt service. DSCR 2.03, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $20,206 stacks alongside $232,077 in projected five-year appreciation and $7,736/yr in principal reduction. Projected total cumulative return: $430,214.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.2% |
| Monthly Cash Flow | $1,684 | $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 | $7,657 |
| Total Monthly Debt Service | $5,639 |
| DSCR Ratio | 1.36x |
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.
Single Family
Built in 2019
8.21 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78663, Round Mountain, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 478 (100%) |
| Owner Occupied HU | 297 (62.1%) |
| Renter Occupied HU | 41 ( 8.6%) |
| Vacant Housing Units | 140 (29.3%) |
| Median Home Value | $524,351 |
| Average Home Value | $700,530 |
Housing Distribution
Address Breakdown
Residential
408
Single Family
408
Multi-Family
0
Businesses
46
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
Single Family
Built in 2019
8.21 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78663, Round Mountain, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 478 (100%) |
| Owner Occupied HU | 297 (62.1%) |
| Renter Occupied HU | 41 ( 8.6%) |
| Vacant Housing Units | 140 (29.3%) |
| Median Home Value | $524,351 |
| Average Home Value | $700,530 |
Housing Distribution
Address Breakdown
Residential
408
Single Family
408
Multi-Family
0
Businesses
46
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dale Brown • Dale Brown Properties, LLC
Mls Name: HLMLS
Mls Provider:
Mls ID: #168374
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.