3213 Bedstraw LnMelissaTX75454
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 Melissa at 3213 Bedstraw Ln, Melissa, TX, 75454 offers a 12.81% rental yield on a $436,564 purchase with $4,660/mo rent. Total monthly income registers $4,660/mo, and a $2,137/mo payment leaves $1,514/mo available for distribution. Annual cash flow reaches $18,163/yr on $144,721 to close, and return on cash invested stands at 32.46% in year one. Equity gained on principal adds $2,817/yr while 5% annual appreciation supports $120,615 over five years. Portfolio math shows five-year ROI at 171.48% and total cumulative return in cash at $248,171. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,660/mo property income against a $2,137/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
4,791 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75454, Melissa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,378 (100%) |
| Owner Occupied HU | 7,662 (81.7%) |
| Renter Occupied HU | 1,094 (11.7%) |
| Vacant Housing Units | 622 ( 6.6%) |
| Median Home Value | $562,846 |
| Average Home Value | $591,690 |
Housing Distribution
Address Breakdown
Residential
7,880
Single Family
7,524
Multi-Family
356
Businesses
319
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ben Caballero • IMP Realty
Mls Name: NTREIS
Mls ID: #20711174
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.