500 N Herndon AveKirbyvilleTX75956
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 Kirbyville at 500 N Herndon Ave, Kirbyville, TX, 75956 priced at $187,500 converts $1,792/mo rent into $266/mo cash flow after a $918/mo obligation. Total monthly income equals $1,792/mo, and annual cash flow totals $3,194/yr on $62,156 invested. Return on cash invested prints 25.05% in year one, and rental yield reads 11.47% against a $187,500 entry. Equity gained on principal adds $1,210/yr, while 5% annual appreciation compiles into $51,803 by year five. Five-year ROI reaches 133.03% and total cumulative return in cash sums $82,687. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,792/mo property income covering a $918/mo payment, not borrower’s personal income.
Single Family
Built in 1967
1.04 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Traci Francois • JLA Realty
Mls Name: LAR
Mls Provider:
Mls ID: #5105222
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.