704 Riley StRockdaleTX76567
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 Rockdale at 704 Riley St, Rockdale, TX, 76567 offers a 9.87% rental yield on a $175,000 purchase with $1,440/mo rent. Total monthly income registers $1,440/mo, and a $857/mo payment leaves $195/mo available for distribution. Annual cash flow reaches $2,341/yr on $58,013 to close, and return on cash invested stands at 23.94% in year one. Equity gained on principal adds $1,129/yr while 5% annual appreciation supports $48,349 over five years. Portfolio math shows five-year ROI at 125.78% and total cumulative return in cash at $72,967. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,440/mo property income against a $857/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1986
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76567, Rockdale, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,335 (100%) |
| Owner Occupied HU | 2,658 (61.3%) |
| Renter Occupied HU | 1,028 (23.7%) |
| Vacant Housing Units | 649 (15.0%) |
| Median Home Value | $203,413 |
| Average Home Value | $242,253 |
Housing Distribution
Address Breakdown
Residential
4,058
Single Family
3,873
Multi-Family
185
Businesses
399
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices