5071 Nightshade DrGardendaleTX79758
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 Gardendale at 5071 Nightshade Dr, Gardendale, TX, 79758 uses $100,445 cash to close to unlock $4,384/yr annual cash flow and $365/mo monthly cash flow. Total monthly income runs $2,520/mo, and a $1,483/mo payment keeps the spread at $365/mo. Purchase price stands at $303,000, and rental yield measures 9.98% with $2,520/mo rent. Return on cash invested shows 24.27% in year one, and 5% annual appreciation builds toward $83,713 over five years. Five-year ROI reaches 127.48% and total cumulative return in cash records $128,046. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,520/mo property income covering a $1,483/mo payment rather than investor’s personal income.
Single Family
Built in 2015
1.19 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79758, Gardendale, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,298 (100%) |
| Owner Occupied HU | 969 (74.7%) |
| Renter Occupied HU | 150 (11.6%) |
| Vacant Housing Units | 179 (13.8%) |
| Median Home Value | $437,284 |
| Average Home Value | $521,620 |
Housing Distribution
Address Breakdown
Residential
1,037
Single Family
1,037
Multi-Family
0
Businesses
69
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Yesenia Ortiz • eXp Realty LLC
Mls Name: Odessa BOR
Mls Provider:
Mls ID: #159809
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.