501 Private Road 5801 #26-27YantisTX75497
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThis is a cash-flow-light asset: 501 Private Road 5801 #26-27, Yantis, TX, 75497 in Yantis, $139,000, 10.37% gross yield, $179/mo net income. Consider it a market-entry position, the $1,201/mo rent covers the $625/mo payment with a margin, and 5%/yr appreciation is projected to add $38,403 to the asset's value over five years. Ziffy Mortgage approves DSCR loans (coverage 1.92) for non-U.S. residents without domestic income documentation. Consider a higher down payment to widen the monthly margin. Total projected return: $64,976.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.4% | 6.2% |
| Monthly Cash Flow | $179 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,201 |
| Total Monthly Debt Service | $966 |
| DSCR Ratio | 1.24x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2015
6,969 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75497, Yantis, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,317 (100%) |
| Owner Occupied HU | 1,540 (66.5%) |
| Renter Occupied HU | 256 (11.0%) |
| Vacant Housing Units | 521 (22.5%) |
| Median Home Value | $315,548 |
| Average Home Value | $347,609 |
Housing Distribution
Address Breakdown
Residential
2,009
Single Family
2,006
Multi-Family
3
Businesses
63
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
Single Family
Built in 2015
6,969 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75497, Yantis, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,317 (100%) |
| Owner Occupied HU | 1,540 (66.5%) |
| Renter Occupied HU | 256 (11.0%) |
| Vacant Housing Units | 521 (22.5%) |
| Median Home Value | $315,548 |
| Average Home Value | $347,609 |
Housing Distribution
Address Breakdown
Residential
2,009
Single Family
2,006
Multi-Family
3
Businesses
63
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ronda Leto • Ebby Halliday, Realtors
Mls Name: NTREIS
Mls ID: #20567875
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.