428 Rugged DrRed OakTX75154
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 Red Oak at 428 Rugged Dr, Red Oak, TX, 75154 uses $190,491 cash to close to unlock $11,239/yr annual cash flow and $937/mo monthly cash flow. Total monthly income runs $5,054/mo, and a $2,834/mo payment keeps the spread at $937/mo. Purchase price stands at $579,000, and rental yield measures 10.47% with $5,054/mo rent. Return on cash invested shows 25.96% in year one, and 5% annual appreciation builds toward $159,967 over five years. Five-year ROI reaches 136.48% and total cumulative return in cash records $259,987. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,054/mo property income covering a $2,834/mo payment rather than investor’s personal income.
Single Family
Built in 2014
1.07 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75154, Red Oak, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,844 (100%) |
| Owner Occupied HU | 14,515 (77.0%) |
| Renter Occupied HU | 3,735 (19.8%) |
| Vacant Housing Units | 594 ( 3.2%) |
| Median Home Value | $347,833 |
| Average Home Value | $386,647 |
Housing Distribution
Address Breakdown
Residential
18,969
Single Family
17,381
Multi-Family
1,588
Businesses
1,012
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sarah Padgett • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20687316
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.