3018 Summer Hill CirNacogdochesTX75965
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 3018 Summer Hill Cir, Nacogdoches, TX, 75965 in Nacogdoches is narrow, $95/mo net on $2,407/mo rent after the $1,452/mo debt service, but the property operates at break-even-plus, not a loss. At $323,000 with a 8.94% yield, the long-run equity case via 5% appreciation ($89,239 over five years) and $2,975/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.66 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $130,029.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.9% | 6.2% |
| Monthly Cash Flow | $95 | $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 | $2,407 |
| Total Monthly Debt Service | $2,183 |
| DSCR Ratio | 1.10x |
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 2010
N/A lot
$N/A/sqft
$180 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75965, Nacogdoches, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,768 (100%) |
| Owner Occupied HU | 4,229 (48.2%) |
| Renter Occupied HU | 3,464 (39.5%) |
| Vacant Housing Units | 1,075 (12.3%) |
| Median Home Value | $260,071 |
| Average Home Value | $326,348 |
Housing Distribution
Address Breakdown
Residential
8,761
Single Family
5,981
Multi-Family
2,780
Businesses
528
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 2010
N/A lot
$N/A/sqft
$180 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75965, Nacogdoches, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,768 (100%) |
| Owner Occupied HU | 4,229 (48.2%) |
| Renter Occupied HU | 3,464 (39.5%) |
| Vacant Housing Units | 1,075 (12.3%) |
| Median Home Value | $260,071 |
| Average Home Value | $326,348 |
Housing Distribution
Address Breakdown
Residential
8,761
Single Family
5,981
Multi-Family
2,780
Businesses
528
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Glenna Hoffpauir • Etx Realty LLC
Mls Name: Nacogdoches County BOR
Mls Provider:
Mls ID: #22401622
Disclaimer: Copyright Nacogdoches County Board of Realtors. All rights reserved. Information is deemed reliable but not guaranteed.