454 Suffolk DrFerrisTX75125
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 Ferris at 454 Suffolk Dr, Ferris, TX, 75125 generates $2,833/mo in rent and, after a $1,644/mo payment, leaves $444/mo in cash flow. Total monthly income is $2,833/mo, and annual cash flow is $5,333/yr on $111,351 invested. Return on cash invested sits at 24.7% in year one, and rental yield is 10.12% on a $335,900 entry. Equity gained on principal adds $2,168/yr, while 5% annual appreciation builds toward $92,803 over five years. Five-year ROI reaches 129.75% and total cumulative return in cash sums $144,483. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,833/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
5,998 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75125, Ferris, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,181 (100%) |
| Owner Occupied HU | 2,372 (74.6%) |
| Renter Occupied HU | 633 (19.9%) |
| Vacant Housing Units | 176 ( 5.5%) |
| Median Home Value | $250,492 |
| Average Home Value | $274,762 |
Housing Distribution
Address Breakdown
Residential
3,036
Single Family
3,029
Multi-Family
7
Businesses
213
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices