303 Henley Perry DrMarshallTX75670
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 303 Henley Perry Dr, Marshall, TX, 75670 listed at $479,900 pairs $6,036/mo rent with a $2,349/mo payment to leave $2,586/mo cash flow. Total monthly income runs $6,036/mo, and annual cash flow reaches $31,032/yr on $159,087 cash to close. Return on cash invested measures 39.42% in year one, and rental yield registers 15.09% at a $479,900 basis. Equity gained on principal adds $3,097/yr, and annual property appreciation at 5% supports $132,588 by year five. Five-year ROI tracks 208.77% and total cumulative return in cash totals $332,133. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $6,036/mo property income relative to a $2,349/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1930
0.94 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75670, Marshall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,193 (100%) |
| Owner Occupied HU | 3,529 (49.1%) |
| Renter Occupied HU | 2,528 (35.1%) |
| Vacant Housing Units | 1,136 (15.8%) |
| Median Home Value | $120,148 |
| Average Home Value | $221,295 |
Housing Distribution
Address Breakdown
Residential
6,756
Single Family
6,457
Multi-Family
299
Businesses
928
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
