529 Overland TrlFritchTX79036
INVESTMENT ANALYSIS
Investment Verdict
Solid Income529 Overland Trl, Fritch, TX, 79036 in Fritch earns a respectable 9.46% gross yield at $143,000, but after the $643/mo mortgage the net cash flow is $110/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.75) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $39,508 over five years, making equity the dominant return driver. Total projected return: $61,933.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.5% | 6.2% |
| Monthly Cash Flow | $110 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,127 |
| Total Monthly Debt Service | $960 |
| DSCR Ratio | 1.17x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in N/A
9,600 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79036, Fritch, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,403 (100%) |
| Owner Occupied HU | 1,723 (71.7%) |
| Renter Occupied HU | 267 (11.1%) |
| Vacant Housing Units | 413 (17.2%) |
| Median Home Value | $154,087 |
| Average Home Value | $164,285 |
Housing Distribution
Address Breakdown
Residential
2,022
Single Family
2,022
Multi-Family
0
Businesses
62
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
Single Family
Built in N/A
9,600 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79036, Fritch, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,403 (100%) |
| Owner Occupied HU | 1,723 (71.7%) |
| Renter Occupied HU | 267 (11.1%) |
| Vacant Housing Units | 413 (17.2%) |
| Median Home Value | $154,087 |
| Average Home Value | $164,285 |
Housing Distribution
Address Breakdown
Residential
2,022
Single Family
2,022
Multi-Family
0
Businesses
62
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Pablo Sintas • French and Co., REALTORS
Mls Name: AMMLS
Mls Provider:
Mls ID: #24-9572
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.