481 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 481 Suffolk Dr, Ferris, TX, 75125 offers $2,592/mo rent that, after a $1,742/mo payment, leaves $49/mo cash flow. Total monthly income is $2,592/mo, and annual cash flow is $583/yr on $117,981 cash. Return on cash invested measures 20.4% in year one, and rental yield stands at 8.74% at a $355,900 entry. Equity gained on principal adds $2,297/yr while 5% annual appreciation compounds into $98,329 by year five. Five-year ROI records 106.76% and total cumulative return in cash reaches $125,958. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,592/mo property income versus a $1,742/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
6,107 sqft lot
$N/A/sqft
$150 annually 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
Listed by: William Nelson • Century Communities
Mls Name: NTREIS
Mls ID: #20998450
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.