359 Pawnee DrGordonvilleTX76245
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 Gordonville at 359 Pawnee Dr, Gordonville, TX, 76245 with 5% annual appreciation on a $160,000 basis while $1,260/mo rent supports operations. Total monthly income totals $1,260/mo and a $783/mo payment preserves $122/mo for cash returns. Annual cash flow comes to $1,468/yr on $53,040 deployed, and return on cash invested reaches 22.68% in year one. Equity gained on principal adds $1,032/yr, and five-year appreciation sums $44,205 alongside rental yield of 9.45%. Five-year ROI measures 118.96% and total cumulative return in cash totals $63,098.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,260/mo property income versus a $783/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1970
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76245, Gordonville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,557 (100%) |
| Owner Occupied HU | 831 (53.4%) |
| Renter Occupied HU | 130 ( 8.3%) |
| Vacant Housing Units | 596 (38.3%) |
| Median Home Value | $251,500 |
| Average Home Value | $307,644 |
Housing Distribution
Address Breakdown
Residential
1,269
Single Family
1,269
Multi-Family
0
Businesses
51
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: LAURA FILIP • Real Life Realty, LLC
Mls Name: NTREIS
Mls ID: #21008722