502 Camp StAlleytonTX78935
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 Alleyton at 502 Camp St, Alleyton, TX, 78935 priced at $145,000 pairs $1,148/mo rent with $117/mo cash flow after a $710/mo payment. Total monthly income equals $1,148/mo, and annual cash flow comes to $1,399/yr on $48,068 invested. Return on cash invested is 22.82% in year one, and rental yield stands at 9.5% on a $145,000 basis. Equity gained on principal adds $936/yr, and 5% annual appreciation accumulates to $40,061 by year five. Five-year ROI measures 119.7% and total cumulative return in cash reaches $57,536. For financing, Ziffy Mortgage’s DSCR program evaluates $1,148/mo property income against a $710/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1940
3,467 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78935, Alleyton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 423 (100%) |
| Owner Occupied HU | 310 (73.3%) |
| Renter Occupied HU | 75 (17.7%) |
| Vacant Housing Units | 38 ( 9.0%) |
| Median Home Value | $277,778 |
| Average Home Value | $445,758 |
Housing Distribution
Address Breakdown
Residential
489
Single Family
489
Multi-Family
0
Businesses
14
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices