411 N Willie Nelson RdAbbottTX76621
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 Abbott at 411 N Willie Nelson Rd, Abbott, TX, 76621 uses $129,252 cash to close to unlock $405/yr annual cash flow and $34/mo monthly cash flow. Total monthly income runs $2,806/mo, and a $1,908/mo payment keeps the spread at $34/mo. Purchase price stands at $389,900, and rental yield measures 8.64% with $2,806/mo rent. Return on cash invested shows 20.22% in year one, and 5% annual appreciation builds toward $107,722 over five years. Five-year ROI reaches 105.73% and total cumulative return in cash records $136,657. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,806/mo property income covering a $1,908/mo payment rather than investor’s personal income.
Single Family
Built in 1995
1.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76621, Abbott, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 501 (100%) |
| Owner Occupied HU | 405 (80.8%) |
| Renter Occupied HU | 51 (10.2%) |
| Vacant Housing Units | 45 ( 9.0%) |
| Median Home Value | $297,581 |
| Average Home Value | $298,031 |
Housing Distribution
Address Breakdown
Residential
424
Single Family
424
Multi-Family
0
Businesses
25
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices