Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: $1 - $3k+
Home Type: Single Family
Get DSCR Mortgage Rate Quote
$1,491,750
3 bds3 ba2804sqft
3188 Us Highway 82BellsTX75414
1.64%
Gross Yield
-0.9%
ROI
$2,040/m
Est. Rent
$0
Total Investment
$0
Down Payment
$0
Closing Costs
For Sale
Powered by
Ziffy Mortgage
NMLS #2625701
Get Pre-Approved
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
Explore more listings using simple english
Investment Highlights
Total monthly income runs $2,040/mo, and a $7,301/mo payment. Purchase price stands at $1,491,750, and rental yield measures 1.64% with $2,040/mo rent. Return on cash invested shows -0.9% in year one, and 5% annual appreciation builds toward $412,143 over five years. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,040/mo property income covering a $7,301/mo payment rather than investor’s personal income.
Single Family
Built in 2004
21.93 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75414, Bells, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,489 (100%) |
| Owner Occupied HU | 1,139 (76.5%) |
| Renter Occupied HU | 249 (16.7%) |
| Vacant Housing Units | 101 ( 6.8%) |
| Median Home Value | $303,639 |
| Average Home Value | $352,864 |
Housing Distribution
Address Breakdown
Residential
1,295
Single Family
1,295
Multi-Family
0
Businesses
64
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Powered by
Ziffy Mortgage
NMLS #2625701
Get Pre-Approved