412 S Garrett CirBellvilleTX77418
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 Bellville at 412 S Garrett Cir, Bellville, TX, 77418 priced at $1,037,500 pairs $3,368/mo rent with after a $5,078/mo payment. Total monthly income equals $3,368/mo. Return on cash invested is 6.06% in year one, and rental yield stands at 3.9% on a $1,037,500 basis. Equity gained on principal adds $6,695/yr, and 5% annual appreciation accumulates to $286,642 by year five. Five-year ROI measures 29.7% and total cumulative return in cash reaches $99,845. For financing, Ziffy Mortgage’s DSCR program evaluates $3,368/mo property income against a $5,078/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
1.53 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77418, Bellville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,870 (100%) |
| Owner Occupied HU | 3,204 (65.8%) |
| Renter Occupied HU | 988 (20.3%) |
| Vacant Housing Units | 678 (13.9%) |
| Median Home Value | $366,255 |
| Average Home Value | $487,328 |
Housing Distribution
Address Breakdown
Residential
4,383
Single Family
4,123
Multi-Family
260
Businesses
493
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices