








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $2,082/mo, and a $1,468/mo payment. Purchase price stands at $299,900, and rental yield measures 8.33% with $2,082/mo rent. Return on cash invested shows 19.3% in year one, and 5% annual appreciation builds toward $82,857 over five years. Five-year ROI reaches 100.79% and total cumulative return in cash records $100,204. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,082/mo property income covering a $1,468/mo payment rather than investor’s personal income.
Manufactured
Built in 2022
5.35 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76570, Rosebud, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,178 (100%) |
| Owner Occupied HU | 727 (61.7%) |
| Renter Occupied HU | 220 (18.7%) |
| Vacant Housing Units | 231 (19.6%) |
| Median Home Value | $102,284 |
| Average Home Value | $143,480 |
Residential
707
Single Family
707
Multi-Family
0
Businesses
74
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||



Listed by: Amy Kirk • Keeping It Realty
Mls Name: NTREIS
Mls ID: #21130388