4134 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 4134 Beale St, Crandall, TX, 75114 priced at $374,009 pairs $3,959/mo rent with $1,299/mo cash flow after a $1,831/mo payment. Total monthly income equals $3,959/mo, and annual cash flow comes to $15,587/yr on $123,984 invested. Return on cash invested is 32.48% in year one, and rental yield stands at 12.7% on a $374,009 basis. Equity gained on principal adds $2,413/yr, and 5% annual appreciation accumulates to $103,332 by year five. Five-year ROI measures 171.46% and total cumulative return in cash reaches $212,584. For financing, Ziffy Mortgage’s DSCR program evaluates $3,959/mo property income against a $1,831/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No 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