612 Vz County Road 4514Ben WheelerTX75754
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who treat current yield as secondary to long-run equity growth will find 612 Vz County Road 4514, Ben Wheeler, TX, 75754 in Ben Wheeler worth modelling. At $119,000 with a 9.4% gross yield, the $932/mo rent leaves $86/mo after the $535/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.74 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $32,878 by year five; $1,096/yr in principal reduction adds further equity. Total projected return: $51,161.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 6.2% |
| Monthly Cash Flow | $86 | $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 | $932 |
| Total Monthly Debt Service | $799 |
| DSCR Ratio | 1.17x |
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.
Single Family
Built in 1957
0.74 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75754, Ben Wheeler, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,290 (100%) |
| Owner Occupied HU | 2,463 (74.9%) |
| Renter Occupied HU | 434 (13.2%) |
| Vacant Housing Units | 393 (11.9%) |
| Median Home Value | $278,189 |
| Average Home Value | $330,568 |
Housing Distribution
Address Breakdown
Residential
2,580
Single Family
2,580
Multi-Family
0
Businesses
186
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
Single Family
Built in 1957
0.74 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75754, Ben Wheeler, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,290 (100%) |
| Owner Occupied HU | 2,463 (74.9%) |
| Renter Occupied HU | 434 (13.2%) |
| Vacant Housing Units | 393 (11.9%) |
| Median Home Value | $278,189 |
| Average Home Value | $330,568 |
Housing Distribution
Address Breakdown
Residential
2,580
Single Family
2,580
Multi-Family
0
Businesses
186
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: GTARMLS
Mls ID: #26004876