399 Cimarron TrlHolly Lake RanchTX75765
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 Holly Lake Ranch at 399 Cimarron Trl, Holly Lake Ranch, TX, 75765 priced at $240,000 converts $1,818/mo rent into $111/mo cash flow after a $1,175/mo obligation. Total monthly income equals $1,818/mo, and annual cash flow totals $1,332/yr on $79,560 invested. Return on cash invested prints 21.58% in year one, and rental yield reads 9.09% against a $240,000 entry. Equity gained on principal adds $1,549/yr, while 5% annual appreciation compiles into $66,308 by year five. Five-year ROI reaches 113.02% and total cumulative return in cash sums $89,918. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,818/mo property income covering a $1,175/mo payment, not borrower’s personal income.
Single Family
Built in 2002
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75765, Hawkins, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,373 (100%) |
| Owner Occupied HU | 3,017 (69.0%) |
| Renter Occupied HU | 576 (13.2%) |
| Vacant Housing Units | 780 (17.8%) |
| Median Home Value | $248,059 |
| Average Home Value | $312,587 |
Housing Distribution
Address Breakdown
Residential
3,676
Single Family
3,676
Multi-Family
0
Businesses
215
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carmen Dampf • Lone Star Realty - Lake Fork
Mls Name: GTARMLS
Mls ID: #25016935