506 E Beauregard StRotanTX79546
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 Rotan at 506 E Beauregard St, Rotan, TX, 79546 generates $1,582/mo in rent and, after a $783/mo payment, leaves $444/mo in cash flow. Total monthly income is $1,582/mo, and annual cash flow is $5,332/yr on $53,040 invested. Return on cash invested sits at 29.96% in year one, and rental yield is 11.87% on a $160,000 entry. Equity gained on principal adds $1,032/yr, while 5% annual appreciation builds toward $44,205 over five years. Five-year ROI reaches 158.01% and total cumulative return in cash sums $83,810. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,582/mo property income rather than buyer’s personal income.
Single Family
Built in 1940
2.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79546, Rotan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,024 (100%) |
| Owner Occupied HU | 556 (54.3%) |
| Renter Occupied HU | 189 (18.5%) |
| Vacant Housing Units | 279 (27.2%) |
| Median Home Value | $70,667 |
| Average Home Value | $140,508 |
Housing Distribution
Address Breakdown
Residential
778
Single Family
778
Multi-Family
0
Businesses
77
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rory Burroughs • Ekdahl-Nelson Real Estate STAMFORD
Mls Name: NTREIS
Mls ID: #20834700
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.