305 E Bells BlvdBellsTX75414
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 Bells at 305 E Bells Blvd, Bells, TX, 75414 generates $1,882/mo in rent and, after a $893/mo payment, leaves $584/mo in cash flow. Total monthly income is $1,882/mo, and annual cash flow is $7,013/yr on $60,506 invested. Return on cash invested sits at 31.5% in year one, and rental yield is 12.37% on a $182,523 entry. Equity gained on principal adds $1,178/yr, while 5% annual appreciation builds toward $50,428 over five years. Five-year ROI reaches 166.26% and total cumulative return in cash sums $100,601. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,882/mo property income rather than buyer’s personal income.
Single Family
Built in 1930
0.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75414, Bells, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,489 (100%) |
| Owner Occupied HU | 1,139 (76.5%) |
| Renter Occupied HU | 249 (16.7%) |
| Vacant Housing Units | 101 ( 6.8%) |
| Median Home Value | $303,639 |
| Average Home Value | $352,864 |
Housing Distribution
Address Breakdown
Residential
1,295
Single Family
1,295
Multi-Family
0
Businesses
64
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices