3109 Bedstraw LnMelissaTX75454
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 Melissa at 3109 Bedstraw Ln, Melissa, TX, 75454 priced at $362,558 pairs $3,742/mo rent with $1,122/mo cash flow after a $1,775/mo payment. Total monthly income equals $3,742/mo, and annual cash flow comes to $13,460/yr on $120,188 invested. Return on cash invested is 31.11% in year one, and rental yield stands at 12.39% on a $362,558 basis. Equity gained on principal adds $2,340/yr, and 5% annual appreciation accumulates to $100,168 by year five. Five-year ROI measures 164.27% and total cumulative return in cash reaches $197,433. For financing, Ziffy Mortgage’s DSCR program evaluates $3,742/mo property income against a $1,775/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
4,791 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75454, Melissa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,378 (100%) |
| Owner Occupied HU | 7,662 (81.7%) |
| Renter Occupied HU | 1,094 (11.7%) |
| Vacant Housing Units | 622 ( 6.6%) |
| Median Home Value | $562,846 |
| Average Home Value | $591,690 |
Housing Distribution
Address Breakdown
Residential
7,880
Single Family
7,524
Multi-Family
356
Businesses
319
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ben Caballero • IMP Realty
Mls Name: NTREIS
Mls ID: #20711180
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.