306 Thomas StTerrellTX75160
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 Terrell at 306 Thomas St, Terrell, TX, 75160 offers $2,533/mo rent that, after a $1,320/mo payment, leaves $615/mo cash flow. Total monthly income is $2,533/mo, and annual cash flow is $7,383/yr on $89,395 cash. Return on cash invested measures 28.17% in year one, and rental yield stands at 11.27% at a $269,668 entry. Equity gained on principal adds $1,740/yr while 5% annual appreciation compounds into $74,504 by year five. Five-year ROI records 148.38% and total cumulative return in cash reaches $132,641. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,533/mo property income versus a $1,320/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2022
7,230 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75160, Terrell, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,701 (100%) |
| Owner Occupied HU | 6,339 (59.2%) |
| Renter Occupied HU | 3,563 (33.3%) |
| Vacant Housing Units | 799 ( 7.5%) |
| Median Home Value | $313,227 |
| Average Home Value | $338,221 |
Housing Distribution
Address Breakdown
Residential
10,259
Single Family
8,530
Multi-Family
1,729
Businesses
1,261
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Janice Dodson • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20798084
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.