402 W Marshall StVan AlstyneTX75495
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 Van Alstyne at 402 W Marshall St, Van Alstyne, TX, 75495 listed at $154,900 pairs $2,723/mo rent with a $758/mo payment to leave $1,622/mo cash flow. Total monthly income runs $2,723/mo, and annual cash flow reaches $19,460/yr on $51,349 cash to close. Return on cash invested measures 57.81% in year one, and rental yield registers 21.09% at a $154,900 basis. Equity gained on principal adds $1,000/yr, and annual property appreciation at 5% supports $42,796 by year five. Five-year ROI tracks 307.3% and total cumulative return in cash totals $157,796. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,723/mo property income relative to a $758/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1920
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75495, Van Alstyne, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,303 (100%) |
| Owner Occupied HU | 4,241 (80.0%) |
| Renter Occupied HU | 712 (13.4%) |
| Vacant Housing Units | 350 ( 6.6%) |
| Median Home Value | $387,546 |
| Average Home Value | $443,015 |
Housing Distribution
Address Breakdown
Residential
4,656
Single Family
4,253
Multi-Family
403
Businesses
355
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: PAT FOURNIER • FMI REALTY
Mls Name: NTREIS
Mls ID: #20985781