304 Thrall AveRockdaleTX76567
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
Rental property for sale in Rockdale at 304 Thrall Ave, Rockdale, TX, 76567 priced at $206,500 converts $1,877/mo rent into $408/mo cash flow after a $1,011/mo obligation. Total monthly income equals $1,877/mo, and annual cash flow totals $4,899/yr on $68,455 invested. Return on cash invested prints 27.07% in year one, and rental yield reads 10.91% against a $206,500 entry. Equity gained on principal adds $1,333/yr, while 5% annual appreciation compiles into $57,052 by year five. Five-year ROI reaches 142.5% and total cumulative return in cash sums $97,545. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,877/mo property income covering a $1,011/mo payment, not borrower’s personal income.
Single Family
Built in N/A
6,250 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76567, Rockdale, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,335 (100%) |
| Owner Occupied HU | 2,658 (61.3%) |
| Renter Occupied HU | 1,028 (23.7%) |
| Vacant Housing Units | 649 (15.0%) |
| Median Home Value | $203,413 |
| Average Home Value | $242,253 |
Housing Distribution
Address Breakdown
Residential
4,058
Single Family
3,873
Multi-Family
185
Businesses
399
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices