418 Woodlawn DrAbileneTX79603
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 Abilene at 418 Woodlawn Dr, Abilene, TX, 79603 offers $2,108/mo rent that, after a $808/mo payment, leaves $934/mo cash flow. Total monthly income is $2,108/mo, and annual cash flow is $11,211/yr on $54,698 cash. Return on cash invested measures 40.41% in year one, and rental yield stands at 15.33% at a $165,000 entry. Equity gained on principal adds $1,065/yr while 5% annual appreciation compounds into $45,586 by year five. Five-year ROI records 214.03% and total cumulative return in cash reaches $117,071. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,108/mo property income versus a $808/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1955
8,712 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79603, Abilene, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,937 (100%) |
| Owner Occupied HU | 5,408 (54.4%) |
| Renter Occupied HU | 3,482 (35.0%) |
| Vacant Housing Units | 1,047 (10.5%) |
| Median Home Value | $137,272 |
| Average Home Value | $205,671 |
Housing Distribution
Address Breakdown
Residential
8,987
Single Family
8,346
Multi-Family
641
Businesses
626
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kristi McCullar • McCullar Properties Group LLC
Mls Name: NTREIS
Mls ID: #20680098
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.