406 Depot StWhitesboroTX76273
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 Whitesboro at 406 Depot St, Whitesboro, TX, 76273 priced at $266,500 converts $2,040/mo rent into $145/mo cash flow after a $1,304/mo obligation. Total monthly income equals $2,040/mo, and annual cash flow totals $1,743/yr on $88,345 invested. Return on cash invested prints 21.88% in year one, and rental yield reads 9.19% against a $266,500 entry. Equity gained on principal adds $1,720/yr, while 5% annual appreciation compiles into $73,629 by year five. Five-year ROI reaches 114.66% and total cumulative return in cash sums $101,298. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,040/mo property income covering a $1,304/mo payment, not borrower’s personal income.
Single Family
Built in 2025
7,492 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76273, Whitesboro, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,795 (100%) |
| Owner Occupied HU | 3,280 (68.4%) |
| Renter Occupied HU | 1,066 (22.2%) |
| Vacant Housing Units | 449 ( 9.4%) |
| Median Home Value | $305,859 |
| Average Home Value | $405,550 |
Housing Distribution
Address Breakdown
Residential
4,416
Single Family
4,340
Multi-Family
76
Businesses
357
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Maria Lopez • Vivo Realty
Mls Name: NTREIS
Mls ID: #21016144