3563 County Road 130BediasTX77831
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 Bedias at 3563 County Road 130, Bedias, TX, 77831 offers a 11.58% rental yield on a $188,300 purchase with $1,817/mo rent. Total monthly income registers $1,817/mo, and a $922/mo payment leaves $478/mo available for distribution. Annual cash flow reaches $5,731/yr on $62,421 to close, and return on cash invested stands at 29.09% in year one. Equity gained on principal adds $1,215/yr while 5% annual appreciation supports $52,024 over five years. Portfolio math shows five-year ROI at 153.32% and total cumulative return in cash at $95,707. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,817/mo property income against a $922/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Home Type Unknown
Built in 2022
0.97 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77831, Bedias, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,897 (100%) |
| Owner Occupied HU | 1,296 (68.3%) |
| Renter Occupied HU | 201 (10.6%) |
| Vacant Housing Units | 400 (21.1%) |
| Median Home Value | $248,077 |
| Average Home Value | $289,130 |
Housing Distribution
Address Breakdown
Residential
1,434
Single Family
1,434
Multi-Family
0
Businesses
52
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices