520 Private Road 1615 #182StephenvilleTX76401
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 Stephenville at 520 Private Road 1615 #182, Stephenville, TX, 76401 generates $3,755/mo in rent and, after a $2,200/mo payment, leaves $559/mo in cash flow. Total monthly income is $3,755/mo, and annual cash flow is $6,703/yr on $149,009 invested. Return on cash invested sits at 24.41% in year one, and rental yield is 10.02% on a $449,500 entry. Equity gained on principal adds $2,901/yr, while 5% annual appreciation builds toward $124,189 over five years. Five-year ROI reaches 128.17% and total cumulative return in cash sums $190,985. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,755/mo property income rather than buyer’s personal income.
Manufactured
Built in 1999
3.19 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76401, Stephenville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,869 (100%) |
| Owner Occupied HU | 6,585 (47.5%) |
| Renter Occupied HU | 5,603 (40.4%) |
| Vacant Housing Units | 1,681 (12.1%) |
| Median Home Value | $287,815 |
| Average Home Value | $397,085 |
Housing Distribution
Address Breakdown
Residential
12,970
Single Family
12,078
Multi-Family
892
Businesses
1,377
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joyce Holland • HOLLAND HOME & LAND REALTY
Mls Name: NTREIS
Mls ID: #20809607
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.