4502 County Road 147RoscoeTX79545
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 Roscoe at 4502 County Road 147, Roscoe, TX, 79545 uses $39,449 cash to close to unlock $40,839/yr annual cash flow and $3,403/mo monthly cash flow. Total monthly income runs $4,249/mo, and a $582/mo payment keeps the spread at $3,403/mo. Purchase price stands at $119,000, and rental yield measures 42.85% with $4,249/mo rent. Return on cash invested shows 123.43% in year one, and 5% annual appreciation builds toward $32,878 over five years. Five-year ROI reaches 659.32% and total cumulative return in cash records $260,093. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,249/mo property income covering a $582/mo payment rather than investor’s personal income.
Single Family
Built in N/A
2.94 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79545, Roscoe, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 781 (100%) |
| Owner Occupied HU | 560 (71.7%) |
| Renter Occupied HU | 114 (14.6%) |
| Vacant Housing Units | 107 (13.7%) |
| Median Home Value | $144,444 |
| Average Home Value | $173,362 |
Housing Distribution
Address Breakdown
Residential
252
Single Family
252
Multi-Family
0
Businesses
65
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices