3110 Waterstone DrBrownwoodTX76801
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 Brownwood at 3110 Waterstone Dr, Brownwood, TX, 76801 priced at $272,500 pairs $1,140/mo rent with after a $1,334/mo payment. Total monthly income equals $1,140/mo. Return on cash invested is 4.87% in year one, and rental yield stands at 5.02% on a $272,500 basis. Equity gained on principal adds $1,758/yr, and 5% annual appreciation accumulates to $75,287 by year five. Five-year ROI measures 25.01% and total cumulative return in cash reaches $22,590. For financing, Ziffy Mortgage’s DSCR program evaluates $1,140/mo property income against a $1,334/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 2021
217.80 sqft lot
$N/A/sqft
$334 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76801, Brownwood, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,676 (100%) |
| Owner Occupied HU | 6,492 (51.2%) |
| Renter Occupied HU | 3,800 (30.0%) |
| Vacant Housing Units | 2,384 (18.8%) |
| Median Home Value | $167,797 |
| Average Home Value | $210,963 |
Housing Distribution
Address Breakdown
Residential
10,657
Single Family
9,499
Multi-Family
1,158
Businesses
885
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bill Baugh • Coldwell Banker - Mark Campbell & Assc
Mls Name: NTREIS
Mls ID: #20699941
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.