301 Swaha DrTiogaTX76271
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayMarkets with strong demand fundamentals often produce low-yield, high-appreciation assets. 301 Swaha Dr, Tioga, TX, 76271 in Tioga fits: $359,000, 4.79% gross yield, and a projected 5% annual appreciation rate adding $99,185 in value within five years. Rental yield 4.79%. The narrow rent-to-debt spread is the trade-off for market growth. Ziffy Mortgage's DSCR loan (0.89) finances non-U.S. buyers without personal income documentation; optimise coverage with a 30–35% down payment. $3,306/yr in principal paydown and $99,185 in appreciation project a total return of $64,126.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 4.8% | 6.2% |
| Monthly Cash Flow | $(1,144) | $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 | $1,434 |
| Total Monthly Debt Service | $2,435 |
| DSCR Ratio | 0.59x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2024
9,539 sqft lot
$N/A/sqft
$300 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76271, Tioga, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 838 (100%) |
| Owner Occupied HU | 653 (77.9%) |
| Renter Occupied HU | 140 (16.7%) |
| Vacant Housing Units | 45 ( 5.4%) |
| Median Home Value | $357,692 |
| Average Home Value | $420,819 |
Housing Distribution
Address Breakdown
Residential
695
Single Family
680
Multi-Family
15
Businesses
93
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 2024
9,539 sqft lot
$N/A/sqft
$300 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76271, Tioga, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 838 (100%) |
| Owner Occupied HU | 653 (77.9%) |
| Renter Occupied HU | 140 (16.7%) |
| Vacant Housing Units | 45 ( 5.4%) |
| Median Home Value | $357,692 |
| Average Home Value | $420,819 |
Housing Distribution
Address Breakdown
Residential
695
Single Family
680
Multi-Family
15
Businesses
93
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Will Woods • MAGNOLIA REALTY
Mls Name: NTREIS
Mls ID: #20802272
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.