5539 County Road 928NevadaTX75173
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 Nevada at 5539 County Road 928, Nevada, TX, 75173 generates $2,336/mo in rent and, after a $1,221/mo payment, leaves $562/mo in cash flow. Total monthly income is $2,336/mo, and annual cash flow is $6,744/yr on $82,708 invested. Return on cash invested sits at 28.06% in year one, and rental yield is 11.24% on a $249,495 entry. Equity gained on principal adds $1,610/yr, while 5% annual appreciation builds toward $68,931 over five years. Five-year ROI reaches 147.77% and total cumulative return in cash sums $122,215. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,336/mo property income rather than buyer’s personal income.
Single Family
Built in 1968
7,056 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75173, Nevada, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,511 (100%) |
| Owner Occupied HU | 3,108 (88.5%) |
| Renter Occupied HU | 240 ( 6.8%) |
| Vacant Housing Units | 163 ( 4.6%) |
| Median Home Value | $392,701 |
| Average Home Value | $427,702 |
Housing Distribution
Address Breakdown
Residential
3,142
Single Family
3,141
Multi-Family
1
Businesses
103
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Marco Del Toro • Connect Realty
Mls Name: NTREIS
Mls ID: #20884593
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.