5855 Fm 182GatesvilleTX76528
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 Gatesville at 5855 Fm 182, Gatesville, TX, 76528 uses $56,355 cash to close to unlock $6,530/yr annual cash flow and $544/mo monthly cash flow. Total monthly income runs $1,753/mo, and a $832/mo payment keeps the spread at $544/mo. Purchase price stands at $170,000, and rental yield measures 12.37% with $1,753/mo rent. Return on cash invested shows 31.5% in year one, and 5% annual appreciation builds toward $46,968 over five years. Five-year ROI reaches 166.28% and total cumulative return in cash records $93,705. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,753/mo property income covering a $832/mo payment rather than investor’s personal income.
Manufactured
Built in 2002
4.99 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76528, Gatesville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,001 (100%) |
| Owner Occupied HU | 4,906 (61.3%) |
| Renter Occupied HU | 2,134 (26.7%) |
| Vacant Housing Units | 961 (12.0%) |
| Median Home Value | $263,559 |
| Average Home Value | $325,265 |
Housing Distribution
Address Breakdown
Residential
7,502
Single Family
7,326
Multi-Family
176
Businesses
555
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Eric Zadnik • Premier, REALTORS
Mls Name: NTREIS
Mls ID: #20932139