618 Derstine RdMerkelTX79536
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 Merkel at 618 Derstine Rd, Merkel, TX, 79536 generates $1,070/mo in rent and, after a $691/mo payment, leaves $66/mo in cash flow. Total monthly income is $1,070/mo, and annual cash flow is $792/yr on $46,808 invested. Return on cash invested sits at 21.6% in year one, and rental yield is 9.09% on a $141,200 entry. Equity gained on principal adds $911/yr, while 5% annual appreciation builds toward $39,011 over five years. Five-year ROI reaches 113.09% and total cumulative return in cash sums $52,935. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,070/mo property income rather than buyer’s personal income.
Manufactured
Built in 1998
5 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79536, Merkel, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,354 (100%) |
| Owner Occupied HU | 1,643 (69.8%) |
| Renter Occupied HU | 375 (15.9%) |
| Vacant Housing Units | 336 (14.3%) |
| Median Home Value | $186,880 |
| Average Home Value | $235,380 |
Housing Distribution
Address Breakdown
Residential
2,112
Single Family
2,112
Multi-Family
0
Businesses
154
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Samantha Severa • RE/MAX Fine Properties
Mls Name: NTREIS
Mls ID: #20789408
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.