7805 State Highway 87 SShelbyvilleTX75973
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 Shelbyville at 7805 State Highway 87 S, Shelbyville, TX, 75973 uses $87,848 cash to close to unlock $7,171/yr annual cash flow and $598/mo monthly cash flow. Total monthly income runs $2,482/mo, and a $1,297/mo payment keeps the spread at $598/mo. Purchase price stands at $265,000, and rental yield measures 11.24% with $2,482/mo rent. Return on cash invested shows 28.07% in year one, and 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 147.85% and total cumulative return in cash records $129,879. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,482/mo property income covering a $1,297/mo payment rather than investor’s personal income.
Single Family
Built in 1950
2.65 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75973, Shelbyville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,574 (100%) |
| Owner Occupied HU | 959 (60.9%) |
| Renter Occupied HU | 128 ( 8.1%) |
| Vacant Housing Units | 487 (30.9%) |
| Median Home Value | $167,003 |
| Average Home Value | $304,924 |
Housing Distribution
Address Breakdown
Residential
1,210
Single Family
1,210
Multi-Family
0
Businesses
43
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Clayton Acker • Keller Williams Central
Mls Name: HAR
Mls ID: #84801185