602 Ella StDublinTX76446
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 Dublin at 602 Ella St, Dublin, TX, 76446 offers a 9.16% rental yield on a $167,500 purchase with $1,278/mo rent. Total monthly income registers $1,278/mo, and a $820/mo payment leaves $87/mo available for distribution. Annual cash flow reaches $1,041/yr on $55,526 to close, and return on cash invested stands at 21.78% in year one. Equity gained on principal adds $1,081/yr while 5% annual appreciation supports $46,277 over five years. Portfolio math shows five-year ROI at 114.14% and total cumulative return in cash at $63,376. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,278/mo property income against a $820/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1930
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76446, Dublin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,854 (100%) |
| Owner Occupied HU | 2,376 (61.7%) |
| Renter Occupied HU | 856 (22.2%) |
| Vacant Housing Units | 622 (16.1%) |
| Median Home Value | $274,615 |
| Average Home Value | $333,359 |
Housing Distribution
Address Breakdown
Residential
3,594
Single Family
3,570
Multi-Family
24
Businesses
329
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices