500 Elm StRoscoeTX79545
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 500 Elm St, Roscoe, TX, 79545 uses $65,969 cash to close to unlock $4,610/yr annual cash flow and $384/mo monthly cash flow. Total monthly income runs $1,880/mo, and a $974/mo payment keeps the spread at $384/mo. Purchase price stands at $199,000, and rental yield measures 11.34% with $1,880/mo rent. Return on cash invested shows 26.9% in year one, and 5% annual appreciation builds toward $54,980 over five years. Five-year ROI reaches 142.11% and total cumulative return in cash records $93,750. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,880/mo property income covering a $974/mo payment rather than investor’s personal income.
Single Family
Built in 1982
1.03 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