705 Shaded Grove DrPilot PtTX76258
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 Pilot Pt at 705 Shaded Grove Dr, Pilot Pt, TX, 76258 earns $20/mo cash flow from $2,370/mo rent with a $1,592/mo payment. Total monthly income totals $2,370/mo, and annual cash flow totals $236/yr on $107,804 capital. ROI tracks 20.13% on current figures, and rental yield reads 8.75% at a $325,200 purchase. Equity gained on principal adds $2,098/yr, and 5% annual appreciation supports $89,847 over five years. Five-year ROI reaches 105.39% and total cumulative return in cash sums $113,620. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,370/mo property income instead of your personal income.
Single Family
Built in 2025
4,599 sqft lot
$N/A/sqft
$450 annually 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