3802 Frigate DrKilleenTX76549
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 Killeen at 3802 Frigate Dr, Killeen, TX, 76549 earns $79/mo cash flow from $1,572/mo rent with a $1,028/mo payment. Total monthly income totals $1,572/mo, and annual cash flow totals $942/yr on $69,615 capital. ROI tracks 21.26% on current figures, and rental yield reads 8.98% at a $210,000 purchase. Equity gained on principal adds $1,355/yr, and 5% annual appreciation supports $58,019 over five years. Five-year ROI reaches 111.34% and total cumulative return in cash sums $77,512. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,572/mo property income instead of your personal income.
Single Family
Built in 2004
7,422 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76549, Killeen, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,404 (100%) |
| Owner Occupied HU | 11,357 (50.7%) |
| Renter Occupied HU | 9,942 (44.4%) |
| Vacant Housing Units | 1,105 ( 4.9%) |
| Median Home Value | $235,442 |
| Average Home Value | $274,357 |
Housing Distribution
Address Breakdown
Residential
21,114
Single Family
19,798
Multi-Family
1,316
Businesses
622
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices