4118 Beale StCrandallTX75114
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 Crandall at 4118 Beale St, Crandall, TX, 75114 priced at $397,815 pairs $2,760/mo rent with after a $1,947/mo payment. Total monthly income equals $2,760/mo. Return on cash invested is 18.86% in year one, and rental yield stands at 8.33% on a $397,815 basis. Equity gained on principal adds $2,567/yr, and 5% annual appreciation accumulates to $109,909 by year five. Five-year ROI measures 98.63% and total cumulative return in cash reaches $130,070. For financing, Ziffy Mortgage’s DSCR program evaluates $2,760/mo property income against a $1,947/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
6,481 sqft lot
$N/A/sqft
$552 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75114, Crandall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,446 (100%) |
| Owner Occupied HU | 4,703 (86.4%) |
| Renter Occupied HU | 355 ( 6.5%) |
| Vacant Housing Units | 388 ( 7.1%) |
| Median Home Value | $349,344 |
| Average Home Value | $383,560 |
Housing Distribution
Address Breakdown
Residential
4,537
Single Family
4,537
Multi-Family
0
Businesses
204
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ben Caballero • Chesmar Homes
Mls Name: NTREIS
Mls ID: #20933383
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.