582 2nd StQuemadoTX78877
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 Quemado at 582 2nd St, Quemado, TX, 78877 priced at $168,000 converts $3,104/mo rent into $1,910/mo cash flow after a $822/mo obligation. Total monthly income equals $3,104/mo, and annual cash flow totals $22,915/yr on $55,692 invested. Return on cash invested prints 61.06% in year one, and rental yield reads 22.17% against a $168,000 entry. Equity gained on principal adds $1,084/yr, while 5% annual appreciation compiles into $46,415 by year five. Five-year ROI reaches 324.72% and total cumulative return in cash sums $180,845. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,104/mo property income covering a $822/mo payment, not borrower’s personal income.
Single Family
Built in 2002
3,250 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78877, Quemado, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 438 (100%) |
| Owner Occupied HU | 269 (61.4%) |
| Renter Occupied HU | 70 (16.0%) |
| Vacant Housing Units | 99 (22.6%) |
| Median Home Value | $335,309 |
| Average Home Value | $315,270 |
Housing Distribution
Address Breakdown
Residential
234
Single Family
234
Multi-Family
0
Businesses
12
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices