311 Depot StDaytonTX77535
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
Investment property for sale in Dayton at 311 Depot St, Dayton, TX, 77535 with 5% annual appreciation on a $190,000 basis while $1,452/mo rent supports operations. Total monthly income totals $1,452/mo and a $930/mo payment preserves $101/mo for cash returns. Annual cash flow comes to $1,210/yr on $62,985 deployed, and return on cash invested reaches 21.83% in year one. Equity gained on principal adds $1,226/yr, and five-year appreciation sums $52,494 alongside rental yield of 9.17%. Five-year ROI measures 114.35% and total cumulative return in cash totals $72,024.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,452/mo property income versus a $930/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1958
5,850 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77535, Dayton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,472 (100%) |
| Owner Occupied HU | 10,999 (76.0%) |
| Renter Occupied HU | 2,436 (16.8%) |
| Vacant Housing Units | 1,037 ( 7.2%) |
| Median Home Value | $237,859 |
| Average Home Value | $266,956 |
Housing Distribution
Address Breakdown
Residential
13,579
Single Family
12,828
Multi-Family
751
Businesses
574
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices