409 Shirley StMarshallTX75670
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 Marshall at 409 Shirley St, Marshall, TX, 75670 priced at $229,800 pairs $1,765/mo rent with $131/mo cash flow after a $1,125/mo payment. Total monthly income equals $1,765/mo, and annual cash flow comes to $1,567/yr on $76,179 invested. Return on cash invested is 21.97% in year one, and rental yield stands at 9.22% on a $229,800 basis. Equity gained on principal adds $1,483/yr, and 5% annual appreciation accumulates to $63,490 by year five. Five-year ROI measures 115.11% and total cumulative return in cash reaches $87,688. For financing, Ziffy Mortgage’s DSCR program evaluates $1,765/mo property income against a $1,125/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1940
7,187 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75670, Marshall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,193 (100%) |
| Owner Occupied HU | 3,529 (49.1%) |
| Renter Occupied HU | 2,528 (35.1%) |
| Vacant Housing Units | 1,136 (15.8%) |
| Median Home Value | $120,148 |
| Average Home Value | $221,295 |
Housing Distribution
Address Breakdown
Residential
6,756
Single Family
6,457
Multi-Family
299
Businesses
928
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices