543 W Davilla St, Bartlett, TX, 76511 | $116/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

543 W Davilla St, Bartlett, TX, 76511 | $116/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2087 sft

1432 Ridge Runner Dr, Georgetown, TX, 78628

- Bed
- Bath
3360 sft

1002 Southwalk St, Georgetown, TX, 78626

3 Bed
2 Bath
1860 sft

200 Vista Rdg, Georgetown, TX, 78626

4 Bed
2 Bath
1792 sft

7275 E Highway 29 SPACE 93, Georgetown, TX, 78626

Nearby investment properties with comparable prices

3 Bed
2 Bath
1860 sft

200 Vista Rdg, Georgetown, TX, 78626

3 Bed
2 Bath
2087 sft

1432 Ridge Runner Dr, Georgetown, TX, 78628

4 Bed
2 Bath
1792 sft

7275 E Highway 29 SPACE 93, Georgetown, TX, 78626

The Casablanca Plan, Titan Factory Direct - Georgetown

2 Bed
1 Bath
850 sft

The Casablanca Plan, Titan Factory Direct - Georgetown, Georgetown, TX, 78626

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Bartlett at 543 W Davilla St, Bartlett, TX, 76511 with 5% annual appreciation on a $145,000 basis while $1,147/mo rent supports operations. Total monthly income totals $1,147/mo and a $710/mo payment preserves $116/mo for cash returns. Annual cash flow comes to $1,387/yr on $48,068 deployed, and return on cash invested reaches 22.79% in year one. Equity gained on principal adds $936/yr, and five-year appreciation sums $40,061 alongside rental yield of 9.49%. Five-year ROI measures 119.57% and total cumulative return in cash totals $57,476.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,147/mo property income versus a $710/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1977

0.32 Acres lot

$N/A/sqft

No HOA

More details about the property

WOW what a great price on this 3 bedroom, 2 bath home with a converted 2 car garage that would be a great playroom, gameroom or office. Located on an oversized corner lot. SO Much Potential. Wonderful open floorplan that seamlessly joins a spacious family room with fireplace, to the dining room and kitchen. A great space for family and friends to gathering. Nice formal dining at front entry. Large kitchen with laminate countertops, breakfast bar and electric range. Easy care vinyl plank flooring throughout. Spacious master bedroom with a neat en-suite bath featuring a single vanity, tub and shower combo. The 2 ample sized minor bedrooms both with reach in closets that share the hall bath. Oversized rear yard, partly fenced with open deck and an old storage buildings. Seller does not pay customary closing costs: including title policy, escrow fees, survey or transfer fees. Proof of funds required on cash transactions; Lender Pre-Approval letter for financed offers (dated within last 60 days). Buyer has 7 day inspection period upon receiving ratified contracts. No repairs will be considered based upon inspection reports.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76511, Bartlett, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	972 (100%)
Owner Occupied HU	701 (72.1%)
Renter Occupied HU	162 (16.7%)
Vacant Housing Units	109 (11.2%)
Median Home Value	$332,540
Average Home Value	$429,768