428 Private Road 24970BrookstonTX75421
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 Brookston at 428 Private Road 24970, Brookston, TX, 75421 offers a 11.16% rental yield on a $285,900 purchase with $2,658/mo rent. Total monthly income registers $2,658/mo, and a $1,399/mo payment leaves $625/mo available for distribution. Annual cash flow reaches $7,503/yr on $94,776 to close, and return on cash invested stands at 27.83% in year one. Equity gained on principal adds $1,845/yr while 5% annual appreciation supports $78,989 over five years. Portfolio math shows five-year ROI at 146.53% and total cumulative return in cash at $138,877. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,658/mo property income against a $1,399/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
1.70 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75421, Brookston, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 538 (100%) |
| Owner Occupied HU | 426 (79.2%) |
| Renter Occupied HU | 55 (10.2%) |
| Vacant Housing Units | 57 (10.6%) |
| Median Home Value | $263,725 |
| Average Home Value | $451,408 |
Housing Distribution
Address Breakdown
Residential
470
Single Family
470
Multi-Family
0
Businesses
16
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Darla McMullen • Hygge Homes and Land
Mls Name: NTREIS
Mls ID: #20627634
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.