305 Heritage Groves RdBertramTX78605
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 Bertram at 305 Heritage Groves Rd, Bertram, TX, 78605 generates $2,400/mo in rent and, after a $1,473/mo payment, leaves $260/mo in cash flow. Total monthly income is $2,400/mo, and annual cash flow is $3,118/yr on $99,778 invested. Return on cash invested sits at 23.03% in year one, and rental yield is 9.57% on a $300,990 entry. Equity gained on principal adds $1,942/yr, while 5% annual appreciation builds toward $83,158 over five years. Five-year ROI reaches 120.81% and total cumulative return in cash sums $120,539. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,400/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78605, Bertram, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,638 (100%) |
| Owner Occupied HU | 2,016 (76.4%) |
| Renter Occupied HU | 376 (14.3%) |
| Vacant Housing Units | 246 ( 9.3%) |
| Median Home Value | $376,800 |
| Average Home Value | $474,711 |
Housing Distribution
Address Breakdown
Residential
2,683
Single Family
2,683
Multi-Family
0
Businesses
203
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
