299 Private Road 1128MarshallTX75672
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
Investment property for sale in Marshall at 299 Private Road 1128, Marshall, TX, 75672 listed at $221,900 pairs $2,494/mo rent with a $1,086/mo payment to leave $916/mo cash flow. Total monthly income runs $2,494/mo, and annual cash flow reaches $10,993/yr on $73,560 cash to close. Return on cash invested measures 34.85% in year one, and rental yield registers 13.49% at a $221,900 basis. Equity gained on principal adds $1,432/yr, and annual property appreciation at 5% supports $61,307 by year five. Five-year ROI tracks 184.25% and total cumulative return in cash totals $135,536. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,494/mo property income relative to a $1,086/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Manufactured
Built in 2003
2 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75672, Marshall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,131 (100%) |
| Owner Occupied HU | 5,385 (66.2%) |
| Renter Occupied HU | 1,906 (23.4%) |
| Vacant Housing Units | 840 (10.3%) |
| Median Home Value | $187,536 |
| Average Home Value | $239,340 |
Housing Distribution
Address Breakdown
Residential
7,582
Single Family
7,133
Multi-Family
449
Businesses
318
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices