400 Indian Hills RdGatesvilleTX76528
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
Total monthly income runs $3,421/mo, and a $6,363/mo payment. Purchase price stands at $1,300,000, and rental yield measures 3.16% with $3,421/mo rent. Return on cash invested shows 3.78% in year one, and 5% annual appreciation builds toward $359,166 over five years. Five-year ROI reaches 17.49% and total cumulative return in cash records $73,659. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,421/mo property income covering a $6,363/mo payment rather than investor’s personal income.
Single Family
Built in 1999
57.55 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76528, Gatesville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,001 (100%) |
| Owner Occupied HU | 4,906 (61.3%) |
| Renter Occupied HU | 2,134 (26.7%) |
| Vacant Housing Units | 961 (12.0%) |
| Median Home Value | $263,559 |
| Average Home Value | $325,265 |
Housing Distribution
Address Breakdown
Residential
7,502
Single Family
7,326
Multi-Family
176
Businesses
555
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jana Carpenter • Keller Williams Frisco Stars
Mls Name: NTREIS
Mls ID: #20968626