43 County Road 122RaywoodTX77582
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 Raywood at 43 County Road 122, Raywood, TX, 77582 generates $837/mo in rent and, after a $541/mo payment, leaves $51/mo in cash flow. Total monthly income is $837/mo, and annual cash flow is $613/yr on $36,625 invested. Return on cash invested sits at 21.58% in year one, and rental yield is 9.09% on a $110,484 entry. Equity gained on principal adds $713/yr, while 5% annual appreciation builds toward $30,525 over five years. Five-year ROI reaches 113.15% and total cumulative return in cash sums $41,444. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $837/mo property income rather than buyer’s personal income.
Manufactured
Built in 2008
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77582, Raywood, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32 (100%) |
| Owner Occupied HU | 26 (81.2%) |
| Renter Occupied HU | 5 (15.6%) |
| Vacant Housing Units | 1 ( 3.1%) |
| Median Home Value | $255,556 |
| Average Home Value | $457,788 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
19
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices