504 Stallings StTerrellTX75160
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 Terrell at 504 Stallings St, Terrell, TX, 75160 uses $125,639 cash to close to unlock $611/yr annual cash flow and $51/mo monthly cash flow. Total monthly income runs $2,746/mo, and a $1,855/mo payment keeps the spread at $51/mo. Purchase price stands at $379,000, and rental yield measures 8.69% with $2,746/mo rent. Return on cash invested shows 20.4% in year one, and 5% annual appreciation builds toward $104,711 over five years. Five-year ROI reaches 106.66% and total cumulative return in cash records $134,003. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,746/mo property income covering a $1,855/mo payment rather than investor’s personal income.
Single Family
Built in 2025
7,100 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75160, Terrell, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,701 (100%) |
| Owner Occupied HU | 6,339 (59.2%) |
| Renter Occupied HU | 3,563 (33.3%) |
| Vacant Housing Units | 799 ( 7.5%) |
| Median Home Value | $313,227 |
| Average Home Value | $338,221 |
Housing Distribution
Address Breakdown
Residential
10,259
Single Family
8,530
Multi-Family
1,729
Businesses
1,261
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Susana Romero • Su Kaza Realty, LLC
Mls Name: NTREIS
Mls ID: #21049048
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.