4359 Vz County Road 1117EdgewoodTX75117
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 Edgewood at 4359 Vz County Road 1117, Edgewood, TX, 75117 offers a 11.63% rental yield on a $595,000 purchase with $5,766/mo rent. Total monthly income registers $5,766/mo, and a $2,912/mo payment leaves $1,535/mo available for distribution. Annual cash flow reaches $18,421/yr on $195,755 to close, and return on cash invested stands at 29.47% in year one. Equity gained on principal adds $3,839/yr while 5% annual appreciation supports $164,388 over five years. Portfolio math shows five-year ROI at 155.33% and total cumulative return in cash at $304,058. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,766/mo property income against a $2,912/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2008
12 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75117, Edgewood, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,858 (100%) |
| Owner Occupied HU | 1,288 (69.3%) |
| Renter Occupied HU | 399 (21.5%) |
| Vacant Housing Units | 171 ( 9.2%) |
| Median Home Value | $313,497 |
| Average Home Value | $669,722 |
Housing Distribution
Address Breakdown
Residential
1,581
Single Family
1,559
Multi-Family
22
Businesses
128
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Elaine Fabbri • RE/MAX Landmark
Mls Name: GTARMLS
Mls Provider:
Mls ID: #24002375
Disclaimer: IDX information is provided exclusively for consumers' personal, non-commercial use, that it may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed to be reliable but not guaranteed.