312 Osage CirHenriettaTX76365
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 Henrietta at 312 Osage Cir, Henrietta, TX, 76365 uses $34,808 cash to close to unlock $2,727/yr annual cash flow and $227/mo monthly cash flow. Total monthly income runs $974/mo, and a $514/mo payment keeps the spread at $227/mo. Purchase price stands at $105,000, and rental yield measures 11.13% with $974/mo rent. Return on cash invested shows 27.74% in year one, and 5% annual appreciation builds toward $29,010 over five years. Five-year ROI reaches 146.18% and total cumulative return in cash records $50,882. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $974/mo property income covering a $514/mo payment rather than investor’s personal income.
Manufactured
Built in 1983
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76365, Henrietta, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,557 (100%) |
| Owner Occupied HU | 1,604 (62.7%) |
| Renter Occupied HU | 453 (17.7%) |
| Vacant Housing Units | 500 (19.6%) |
| Median Home Value | $148,897 |
| Average Home Value | $210,296 |
Housing Distribution
Address Breakdown
Residential
2,208
Single Family
2,110
Multi-Family
98
Businesses
160
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sarah Lareau • Assent Real Estate Inc
Mls Name: WFAR
Mls Provider:
Mls ID: #177998
Disclaimer: The data relating to real estate for sale on this website comes in part from the Wichita Falls Association of REALTORS Multiple Listing Service. Real estate listings held by brokerage firms other than Zillow, Inc. are marked with the IDX logo and detailed information about them includes the name of the listing Participant and listing agent(s). All information deemed reliable but not guaranteed and should be independently verified. All properties are subject to prior sale, change or withdrawal. Neither listing broker(s), Zillow, Inc nor Wichita Falls Association of REALTORS Multiple Listing Service shall be responsible for any typographical errors, misinformation, misprints, and shall be held totally harmless. Copyright 2025, the Wichita Falls Association of REALTORS Multiple Listing Service, all rights reserved.