3125 Hells Gate LoopStrawnTX76475
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 Strawn at 3125 Hells Gate Loop, Strawn, TX, 76475 generates $1,836/mo in rent and, after a $979/mo payment, leaves $32/mo in cash flow. Total monthly income is $1,836/mo, and annual cash flow is $384/yr on $66,300 invested. Return on cash invested sits at 20.49% in year one, and rental yield is 11.02% on a $200,000 entry. Equity gained on principal adds $1,291/yr, while 5% annual appreciation builds toward $55,256 over five years. Five-year ROI reaches 109.66% and total cumulative return in cash sums $72,704. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,836/mo property income rather than buyer’s personal income.
Townhouse
Built in 1984
653.40 sqft lot
$N/A/sqft
$3,600 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76475, Strawn, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 861 (100%) |
| Owner Occupied HU | 305 (35.4%) |
| Renter Occupied HU | 98 (11.4%) |
| Vacant Housing Units | 458 (53.2%) |
| Median Home Value | $148,958 |
| Average Home Value | $259,541 |
Housing Distribution
Address Breakdown
Residential
233
Single Family
233
Multi-Family
0
Businesses
52
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Austin Chamness • Weatherbee Real Estate
Mls Name: NTREIS
Mls ID: #20568934
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.