515 Whitaker CirGordonvilleTX76245
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 Gordonville at 515 Whitaker Cir, Gordonville, TX, 76245 earns $1,295/mo cash flow from $3,000/mo rent with a $1,174/mo payment. Total monthly income totals $3,000/mo, and annual cash flow totals $15,534/yr on $79,486 capital. ROI tracks 39.45% on current figures, and rental yield reads 15.01% at a $239,777 purchase. Equity gained on principal adds $1,547/yr, and 5% annual appreciation supports $66,246 over five years. Five-year ROI reaches 208.89% and total cumulative return in cash sums $166,036. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,000/mo property income instead of your personal income.
Manufactured
Built in 2019
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76245, Gordonville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,557 (100%) |
| Owner Occupied HU | 831 (53.4%) |
| Renter Occupied HU | 130 ( 8.3%) |
| Vacant Housing Units | 596 (38.3%) |
| Median Home Value | $251,500 |
| Average Home Value | $307,644 |
Housing Distribution
Address Breakdown
Residential
1,269
Single Family
1,269
Multi-Family
0
Businesses
51
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amber Gonzales • RE/MAX Four Corners
Mls Name: NTREIS
Mls ID: #20964415