642 W Aubrey StPilot PointTX76258
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 Pilot Point at 642 W Aubrey St, Pilot Point, TX, 76258 priced at $335,000 converts $3,187/mo rent into $804/mo cash flow after a $1,640/mo obligation. Total monthly income equals $3,187/mo, and annual cash flow totals $9,653/yr on $111,053 invested. Return on cash invested prints 28.6% in year one, and rental yield reads 11.42% against a $335,000 entry. Equity gained on principal adds $2,162/yr, while 5% annual appreciation compiles into $92,554 by year five. Five-year ROI reaches 150.68% and total cumulative return in cash sums $167,336. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,187/mo property income covering a $1,640/mo payment, not borrower’s personal income.
Single Family
Built in 1987
0.49 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76258, Pilot Point, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,698 (100%) |
| Owner Occupied HU | 2,711 (73.3%) |
| Renter Occupied HU | 673 (18.2%) |
| Vacant Housing Units | 314 ( 8.5%) |
| Median Home Value | $493,673 |
| Average Home Value | $581,971 |
Housing Distribution
Address Breakdown
Residential
3,438
Single Family
3,358
Multi-Family
80
Businesses
320
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Zachary Strader • Major League Realty, Inc.
Mls Name: NTREIS
Mls ID: #20797691
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.