415 County Road 105DeversTX77538
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 Devers at 415 County Road 105, Devers, TX, 77538 generates $946/mo in rent and, after a $612/mo payment, leaves $57/mo in cash flow. Total monthly income is $946/mo, and annual cash flow is $683/yr on $41,438 invested. Return on cash invested sits at 21.56% in year one, and rental yield is 9.08% on a $125,000 entry. Equity gained on principal adds $807/yr, while 5% annual appreciation builds toward $34,535 over five years. Five-year ROI reaches 112.9% and total cumulative return in cash sums $46,781. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $946/mo property income rather than buyer’s personal income.
Single Family
Built in 1976
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77538, Devers, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 397 (100%) |
| Owner Occupied HU | 325 (81.9%) |
| Renter Occupied HU | 29 ( 7.3%) |
| Vacant Housing Units | 43 (10.8%) |
| Median Home Value | $223,485 |
| Average Home Value | $263,785 |
Housing Distribution
Address Breakdown
Residential
162
Single Family
162
Multi-Family
0
Businesses
23
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices