431 W Bell AveRockdaleTX76567
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 Rockdale at 431 W Bell Ave, Rockdale, TX, 76567 priced at $107,000 pairs $852/mo rent with $91/mo cash flow after a $524/mo payment. Total monthly income equals $852/mo, and annual cash flow comes to $1,090/yr on $35,471 invested. Return on cash invested is 22.98% in year one, and rental yield stands at 9.56% on a $107,000 basis. Equity gained on principal adds $690/yr, and 5% annual appreciation accumulates to $29,562 by year five. Five-year ROI measures 120.59% and total cumulative return in cash reaches $42,774. For financing, Ziffy Mortgage’s DSCR program evaluates $852/mo property income against a $524/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1945
8,825 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76567, Rockdale, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,335 (100%) |
| Owner Occupied HU | 2,658 (61.3%) |
| Renter Occupied HU | 1,028 (23.7%) |
| Vacant Housing Units | 649 (15.0%) |
| Median Home Value | $203,413 |
| Average Home Value | $242,253 |
Housing Distribution
Address Breakdown
Residential
4,058
Single Family
3,873
Multi-Family
185
Businesses
399
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices