5989 Sue Ann LnTerrellTX75161
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 Terrell at 5989 Sue Ann Ln, Terrell, TX, 75161 priced at $329,000 pairs $4,030/mo rent with $1,691/mo cash flow after a $1,610/mo payment. Total monthly income equals $4,030/mo, and annual cash flow comes to $20,289/yr on $109,064 invested. Return on cash invested is 38.51% in year one, and rental yield stands at 14.7% on a $329,000 basis. Equity gained on principal adds $2,123/yr, and 5% annual appreciation accumulates to $90,897 by year five. Five-year ROI measures 203.81% and total cumulative return in cash reaches $222,285. For financing, Ziffy Mortgage’s DSCR program evaluates $4,030/mo property income against a $1,610/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2005
6.72 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Elizabeth Tyler-Loncar • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #20704359
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.