3005 Adams - A1 Plan, Duckhorn Towne, Brownwood, TX, 76801 | 4.64% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1238 sft

1207 Irma St, Brownwood, TX, 76801

2 Bed
1 Bath
904 sft

2204 Avenue E, Brownwood, TX, 76801

4 Bed
3 Bath
896 sft

2231 Woodwind Dr, May, TX, 76857

3 Bed
1 Bath
916 sft

2204 13th St, Brownwood, TX, 76801

Nearby investment properties with comparable prices

3 Bed
1 Bath
1880 sft

11345 County Road 281, Zephyr, TX, 76890

4 Bed
3 Bath
2203 sft

Harrison - B1 Plan, Duckhorn Towne, Brownwood, TX, 76801

4 Bed
2 Bath
1804 sft

4612 Ranch Rd, Brownwood, TX, 76801

4 Bed
2 Bath
1804 sft

4615 Ranch Rd, Brownwood, TX, 76801

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

Explore more listings using simple english

Investment Highlights

Return on cash invested sits at 8.15% in year one, and rental yield is 4.64% on a $294,990 entry. Equity gained on principal adds $1,904/yr, while 5% annual appreciation builds toward $81,500 over five years. Five-year ROI reaches 41.06% and total cumulative return in cash sums $40,151. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,140/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 76801, Brownwood, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,676 (100%)
Owner Occupied HU	6,492 (51.2%)
Renter Occupied HU	3,800 (30.0%)
Vacant Housing Units	2,384 (18.8%)
Median Home Value	$167,797
Average Home Value	$210,963