351 N A AveGarrisonTX75946
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 Garrison at 351 N A Ave, Garrison, TX, 75946 priced at $219,000 converts $1,654/mo rent into $97/mo cash flow after a $1,072/mo obligation. Total monthly income equals $1,654/mo, and annual cash flow totals $1,159/yr on $72,599 invested. Return on cash invested prints 21.5% in year one, and rental yield reads 9.06% against a $219,000 entry. Equity gained on principal adds $1,413/yr, while 5% annual appreciation compiles into $60,506 by year five. Five-year ROI reaches 112.64% and total cumulative return in cash sums $81,777. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,654/mo property income covering a $1,072/mo payment, not borrower’s personal income.
Single Family
Built in 1988
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75946, Garrison, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,698 (100%) |
| Owner Occupied HU | 1,079 (63.5%) |
| Renter Occupied HU | 337 (19.8%) |
| Vacant Housing Units | 282 (16.6%) |
| Median Home Value | $191,776 |
| Average Home Value | $268,035 |
Housing Distribution
Address Breakdown
Residential
1,596
Single Family
1,596
Multi-Family
0
Businesses
59
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
