405 B N FrioCamp WoodTX78833
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 405 B N Frio, Camp Wood, TX, 78833 in Camp Wood the bet is firmly on appreciation. Rental yield 0%. The 0% gross yield on a $275,000 price is below income-first thresholds, but 5%/yr value growth projects $75,977 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (0.00) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 0% | 6.2% |
| Monthly Cash Flow | $0 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
Manufactured
Built in 2021
1.87 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78833, Camp Wood, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 362 (100%) |
| Owner Occupied HU | 227 (62.7%) |
| Renter Occupied HU | 58 (16.0%) |
| Vacant Housing Units | 77 (21.3%) |
| Median Home Value | $91,250 |
| Average Home Value | $300,969 |
Housing Distribution
Address Breakdown
Residential
64
Single Family
64
Multi-Family
0
Businesses
64
Nearby investment properties with comparable rents
No similar rental properties found nearby.
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
Manufactured
Built in 2021
1.87 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78833, Camp Wood, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 362 (100%) |
| Owner Occupied HU | 227 (62.7%) |
| Renter Occupied HU | 58 (16.0%) |
| Vacant Housing Units | 77 (21.3%) |
| Median Home Value | $91,250 |
| Average Home Value | $300,969 |
Housing Distribution
Address Breakdown
Residential
64
Single Family
64
Multi-Family
0
Businesses
64
Nearby investment properties with comparable rents
No similar rental properties found nearby.
Nearby investment properties with comparable prices