422 Navajo TrlLake KiowaTX76240
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
Investment property for sale in Lake Kiowa at 422 Navajo Trl, Lake Kiowa, TX, 76240 uses $109,328 cash to close to unlock $5,339/yr annual cash flow and $445/mo monthly cash flow. Total monthly income runs $2,790/mo, and a $1,614/mo payment keeps the spread at $445/mo. Purchase price stands at $329,799, and rental yield measures 10.15% with $2,790/mo rent. Return on cash invested shows 24.79% in year one, and 5% annual appreciation builds toward $91,117 over five years. Five-year ROI reaches 130.24% and total cumulative return in cash records $142,388. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,790/mo property income covering a $1,614/mo payment rather than investor’s personal income.
Single Family
Built in 1973
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76240, Gainesville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,723 (100%) |
| Owner Occupied HU | 7,328 (57.6%) |
| Renter Occupied HU | 3,939 (31.0%) |
| Vacant Housing Units | 1,456 (11.4%) |
| Median Home Value | $256,540 |
| Average Home Value | $356,674 |
Housing Distribution
Address Breakdown
Residential
12,229
Single Family
11,179
Multi-Family
1,050
Businesses
972
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chet Polniazek • 1st Texas Realty Services
Mls Name: HAR
Mls ID: #31413681