5333 Harwood StAbileneTX79605
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 Abilene at 5333 Harwood St, Abilene, TX, 79605 priced at $210,000 converts $2,003/mo rent into $510/mo cash flow after a $1,028/mo obligation. Total monthly income equals $2,003/mo, and annual cash flow totals $6,114/yr on $69,615 invested. Return on cash invested prints 28.69% in year one, and rental yield reads 11.45% against a $210,000 entry. Equity gained on principal adds $1,355/yr, while 5% annual appreciation compiles into $58,019 by year five. Five-year ROI reaches 151.18% and total cumulative return in cash sums $105,244. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,003/mo property income covering a $1,028/mo payment, not borrower’s personal income.
Single Family
Built in 1963
7,274 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79605, Abilene, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,373 (100%) |
| Owner Occupied HU | 6,864 (51.3%) |
| Renter Occupied HU | 5,252 (39.3%) |
| Vacant Housing Units | 1,257 ( 9.4%) |
| Median Home Value | $179,474 |
| Average Home Value | $238,629 |
Housing Distribution
Address Breakdown
Residential
12,717
Single Family
11,314
Multi-Family
1,403
Businesses
1,058
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tina Irias • Real Broker (4)
Mls Name: NTREIS
Mls ID: #20792979
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.