417 Pin Oak DrTerrellTX75161
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 Terrell at 417 Pin Oak Dr, Terrell, TX, 75161 priced at $325,000 converts $2,357/mo rent into $46/mo cash flow after a $1,591/mo obligation. Total monthly income equals $2,357/mo, and annual cash flow totals $547/yr on $107,738 invested. Return on cash invested prints 20.42% in year one, and rental yield reads 8.7% against a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation compiles into $89,792 by year five. Five-year ROI reaches 106.78% and total cumulative return in cash sums $115,045. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,357/mo property income covering a $1,591/mo payment, not borrower’s personal income.
Single Family
Built in 1999
0.49 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: James Baker Jr • MTX Realty, LLC
Mls Name: NTREIS
Mls ID: #21062903
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.