600 Mary StKrugervilleTX76227
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 Krugerville at 600 Mary St, Krugerville, TX, 76227 priced at $168,000 converts $2,880/mo rent into $1,686/mo cash flow after a $822/mo obligation. Total monthly income equals $2,880/mo, and annual cash flow totals $20,227/yr on $55,692 invested. Return on cash invested prints 56.23% in year one, and rental yield reads 20.57% 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 298.85% and total cumulative return in cash sums $166,433. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,880/mo property income covering a $822/mo payment, not borrower’s personal income.
Single Family
Built in 1977
8,407 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76227, Aubrey, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,420 (100%) |
| Owner Occupied HU | 23,091 (78.5%) |
| Renter Occupied HU | 4,666 (15.9%) |
| Vacant Housing Units | 1,663 ( 5.7%) |
| Median Home Value | $479,180 |
| Average Home Value | $571,581 |
Housing Distribution
Address Breakdown
Residential
29,729
Single Family
25,985
Multi-Family
3,744
Businesses
756
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Ellis • David Ellis Real Estate
Mls Name: NTREIS
Mls ID: #20683275
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.