413 Stone Gate DrVictoriaTX77904
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 Victoria at 413 Stone Gate Dr, Victoria, TX, 77904 generates $1,535/mo in rent and, after a $1,016/mo payment, leaves $46/mo in cash flow. Total monthly income is $1,535/mo, and annual cash flow is $553/yr on $68,786 invested. Return on cash invested sits at 20.71% in year one, and rental yield is 8.88% on a $207,500 entry. Equity gained on principal adds $1,339/yr, while 5% annual appreciation builds toward $57,328 over five years. Five-year ROI reaches 108.51% and total cumulative return in cash sums $74,639. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,535/mo property income rather than buyer’s personal income.
Single Family
Built in 1985
6,751 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Russell Neubauer • RE/MAX Land & Homes
Mls Name: Central Texas MLS
Mls Provider:
Mls ID: #555759
Disclaimer: Listing and property data is from an Internet Data Exchange (IDX) provided by the Central Texas MLS. Some properties which appear for sale on the website may no longer be available because they are for instance, under contract, sold or are no longer being offered for sale. 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. Copyright 2025 Central Texas MLS, All Rights Reserved.