3012 Elysian Fields AveMarshallTX75672
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 3012 Elysian Fields Ave, Marshall, TX, 75672 earns $177/mo cash flow from $2,488/mo rent with a $1,591/mo payment. Total monthly income totals $2,488/mo, and annual cash flow totals $2,119/yr on $107,738 capital. ROI tracks 21.88% on current figures, and rental yield reads 9.19% at a $325,000 purchase. Equity gained on principal adds $2,097/yr, and 5% annual appreciation supports $89,792 over five years. Five-year ROI reaches 114.6% and total cumulative return in cash sums $123,469. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,488/mo property income instead of your personal income.
Single Family
Built in 2016
2.34 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
Listed by: Bethany Nolan • Nolan Properties, LLC
Mls Name: GTARMLS
Mls Provider:
Mls ID: #25012846
Disclaimer: IDX information is provided exclusively for consumers' personal, non-commercial use, that it may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed to be reliable but not guaranteed.