521 Hilltop DrToolTX75143
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 Tool at 521 Hilltop Dr, Tool, TX, 75143 priced at $185,000 converts $1,397/mo rent into $82/mo cash flow after a $905/mo obligation. Total monthly income equals $1,397/mo, and annual cash flow totals $983/yr on $61,328 invested. Return on cash invested prints 21.51% in year one, and rental yield reads 9.06% against a $185,000 entry. Equity gained on principal adds $1,194/yr, while 5% annual appreciation compiles into $51,112 by year five. Five-year ROI reaches 112.65% and total cumulative return in cash sums $69,087. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,397/mo property income covering a $905/mo payment, not borrower’s personal income.
Single Family
Built in 1984
10,367 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75143, Kemp, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,606 (100%) |
| Owner Occupied HU | 4,722 (62.1%) |
| Renter Occupied HU | 1,406 (18.5%) |
| Vacant Housing Units | 1,478 (19.4%) |
| Median Home Value | $251,256 |
| Average Home Value | $302,938 |
Housing Distribution
Address Breakdown
Residential
6,852
Single Family
6,852
Multi-Family
0
Businesses
410
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices