313 N Main StRandolphTX75475
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 Randolph at 313 N Main St, Randolph, TX, 75475 priced at $245,000 pairs $2,158/mo rent with $416/mo cash flow after a $1,199/mo payment. Total monthly income equals $2,158/mo, and annual cash flow comes to $4,991/yr on $81,218 invested. Return on cash invested is 26.05% in year one, and rental yield stands at 10.57% on a $245,000 basis. Equity gained on principal adds $1,581/yr, and 5% annual appreciation accumulates to $67,689 by year five. Five-year ROI measures 137.01% and total cumulative return in cash reaches $111,276. For financing, Ziffy Mortgage’s DSCR program evaluates $2,158/mo property income against a $1,199/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
6,751 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75475, Randolph, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 44 (100%) |
| Owner Occupied HU | 27 (61.4%) |
| Renter Occupied HU | 7 (15.9%) |
| Vacant Housing Units | 10 (22.7%) |
| Median Home Value | $237,500 |
| Average Home Value | $347,037 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
12
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices