51 Shady Brook CirAbileneTX79605
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 Abilene at 51 Shady Brook Cir, Abilene, TX, 79605 priced at $179,999 pairs $1,633/mo rent with $353/mo cash flow after a $881/mo payment. Total monthly income equals $1,633/mo, and annual cash flow comes to $4,236/yr on $59,670 invested. Return on cash invested is 27.01% in year one, and rental yield stands at 10.89% on a $179,999 basis. Equity gained on principal adds $1,162/yr, and 5% annual appreciation accumulates to $49,730 by year five. Five-year ROI measures 142.11% and total cumulative return in cash reaches $84,796. For financing, Ziffy Mortgage’s DSCR program evaluates $1,633/mo property income against a $881/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1983
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79605, Abilene, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,373 (100%) |
| Owner Occupied HU | 6,864 (51.3%) |
| Renter Occupied HU | 5,252 (39.3%) |
| Vacant Housing Units | 1,257 ( 9.4%) |
| Median Home Value | $179,474 |
| Average Home Value | $238,629 |
Housing Distribution
Address Breakdown
Residential
12,717
Single Family
11,314
Multi-Family
1,403
Businesses
1,058
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices