407 N Cottonwood StEldoradoTX76936
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 Eldorado at 407 N Cottonwood St, Eldorado, TX, 76936 priced at $199,000 pairs $1,529/mo rent with $114/mo cash flow after a $974/mo payment. Total monthly income equals $1,529/mo, and annual cash flow comes to $1,367/yr on $65,969 invested. Return on cash invested is 21.98% in year one, and rental yield stands at 9.22% on a $199,000 basis. Equity gained on principal adds $1,284/yr, and 5% annual appreciation accumulates to $54,980 by year five. Five-year ROI measures 115.17% and total cumulative return in cash reaches $75,978. For financing, Ziffy Mortgage’s DSCR program evaluates $1,529/mo property income against a $974/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2001
7,500 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76936, Eldorado, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,256 (100%) |
| Owner Occupied HU | 760 (60.5%) |
| Renter Occupied HU | 196 (15.6%) |
| Vacant Housing Units | 300 (23.9%) |
| Median Home Value | $133,250 |
| Average Home Value | $340,411 |
Housing Distribution
Address Breakdown
Residential
408
Single Family
408
Multi-Family
0
Businesses
116
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kane Harris • Coldwell Banker Legacy
Mls Name: San Angelo AOR
Mls Provider:
Mls ID: #121059
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.