527 Cole StBellevueTX76228
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 Bellevue at 527 Cole St, Bellevue, TX, 76228 earns $509/mo cash flow from $2,820/mo rent with a $1,591/mo payment. Total monthly income totals $2,820/mo, and annual cash flow totals $6,103/yr on $107,738 capital. ROI tracks 25.57% on current figures, and rental yield reads 10.41% at a $325,000 purchase. Equity gained on principal adds $2,097/yr, and 5% annual appreciation supports $89,792 over five years. Five-year ROI reaches 134.45% and total cumulative return in cash sums $144,853. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,820/mo property income instead of your personal income.
Single Family
Built in 2024
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76228, Bellevue, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 571 (100%) |
| Owner Occupied HU | 383 (67.1%) |
| Renter Occupied HU | 65 (11.4%) |
| Vacant Housing Units | 123 (21.5%) |
| Median Home Value | $157,839 |
| Average Home Value | $213,792 |
Housing Distribution
Address Breakdown
Residential
477
Single Family
477
Multi-Family
0
Businesses
24
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sarah Williams • Agape and Associates LLC
Mls Name: NTREIS
Mls ID: #20729564
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.