5850 Blackwell AvePilot PointTX76258
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
Investment property for sale in Pilot Point at 5850 Blackwell Ave, Pilot Point, TX, 76258 earns $188/mo cash flow from $4,331/mo rent with a $2,852/mo payment. Total monthly income totals $4,331/mo, and annual cash flow totals $2,251/yr on $191,675 capital. ROI tracks 21.23% on current figures, and rental yield reads 8.92% at a $582,600 purchase. Equity gained on principal adds $3,759/yr, and 5% annual appreciation supports $160,962 over five years. Five-year ROI reaches 111.14% and total cumulative return in cash sums $213,033. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,331/mo property income instead of your personal income.
Single Family
Built in 2025
7,448 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76258, Pilot Point, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,698 (100%) |
| Owner Occupied HU | 2,711 (73.3%) |
| Renter Occupied HU | 673 (18.2%) |
| Vacant Housing Units | 314 ( 8.5%) |
| Median Home Value | $493,673 |
| Average Home Value | $581,971 |
Housing Distribution
Address Breakdown
Residential
3,438
Single Family
3,358
Multi-Family
80
Businesses
320
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bill Roberds • William Roberds
Mls Name: NTREIS
Mls ID: #21126210