6076 W State Highway 154YantisTX75497
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 6076 W State Highway 154, Yantis, TX, 75497 in Yantis. Priced at $639,000, it generates $5,880/mo in gross rent and $1,336/mo in net monthly cash flow, a 11.04% yield that comfortably supports the 2.05 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $16,032. Five-year appreciation: $176,544. Equity from principal paydown: $5,885/yr. Total projected cumulative return: $330,863.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 6.2% |
| Monthly Cash Flow | $1,336 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $5,880 |
| Total Monthly Debt Service | $4,290 |
| DSCR Ratio | 1.37x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in 2002
40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75497, Yantis, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,317 (100%) |
| Owner Occupied HU | 1,540 (66.5%) |
| Renter Occupied HU | 256 (11.0%) |
| Vacant Housing Units | 521 (22.5%) |
| Median Home Value | $315,548 |
| Average Home Value | $347,609 |
Housing Distribution
Address Breakdown
Residential
2,009
Single Family
2,006
Multi-Family
3
Businesses
63
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
Manufactured
Built in 2002
40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75497, Yantis, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,317 (100%) |
| Owner Occupied HU | 1,540 (66.5%) |
| Renter Occupied HU | 256 (11.0%) |
| Vacant Housing Units | 521 (22.5%) |
| Median Home Value | $315,548 |
| Average Home Value | $347,609 |
Housing Distribution
Address Breakdown
Residential
2,009
Single Family
2,006
Multi-Family
3
Businesses
63
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices