473 Mbs WayPilot PtTX76258
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 Pilot Pt at 473 Mbs Way, Pilot Pt, TX, 76258 priced at $361,900 converts $2,809/mo rent into $206/mo cash flow after a $1,771/mo obligation. Total monthly income equals $2,809/mo, and annual cash flow totals $2,469/yr on $119,970 invested. Return on cash invested prints 21.97% in year one, and rental yield reads 9.31% against a $361,900 entry. Equity gained on principal adds $2,335/yr, while 5% annual appreciation compiles into $99,986 by year five. Five-year ROI reaches 115.18% and total cumulative return in cash sums $138,186. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,809/mo property income covering a $1,771/mo payment, not borrower’s personal income.
Townhouse
Built in 2024
2,748 sqft lot
$N/A/sqft
$360 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76258, Pilot Point, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,698 (100%) |
| Owner Occupied HU | 2,711 (73.3%) |
| Renter Occupied HU | 673 (18.2%) |
| Vacant Housing Units | 314 ( 8.5%) |
| Median Home Value | $493,673 |
| Average Home Value | $581,971 |
Housing Distribution
Address Breakdown
Residential
3,438
Single Family
3,358
Multi-Family
80
Businesses
320
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mona Hill • LGI Homes
Mls Name: NTREIS
Mls ID: #20897089
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.