540 Callowhill StBairdTX79504
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 540 Callowhill St, Baird, TX, 79504 in Baird is narrow, $83/mo net on $1,249/mo rent after the $737/mo debt service, but the property operates at break-even-plus, not a loss. At $164,000 with a 9.14% yield, the long-run equity case via 5% appreciation ($45,310 over five years) and $1,510/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.69 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $68,229.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.2% |
| Monthly Cash Flow | $83 | $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 | $1,249 |
| Total Monthly Debt Service | $1,101 |
| DSCR Ratio | 1.13x |
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 1935
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79504, Baird, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,437 (100%) |
| Owner Occupied HU | 952 (66.2%) |
| Renter Occupied HU | 270 (18.8%) |
| Vacant Housing Units | 215 (15.0%) |
| Median Home Value | $144,792 |
| Average Home Value | $188,960 |
Housing Distribution
Address Breakdown
Residential
1,233
Single Family
1,210
Multi-Family
23
Businesses
128
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 1935
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79504, Baird, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,437 (100%) |
| Owner Occupied HU | 952 (66.2%) |
| Renter Occupied HU | 270 (18.8%) |
| Vacant Housing Units | 215 (15.0%) |
| Median Home Value | $144,792 |
| Average Home Value | $188,960 |
Housing Distribution
Address Breakdown
Residential
1,233
Single Family
1,210
Multi-Family
23
Businesses
128
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices