80 Dublin CirGordonvilleTX76245
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 Gordonville at 80 Dublin Cir, Gordonville, TX, 76245 priced at $524,900 pairs $3,703/mo rent with after a $2,569/mo payment. Total monthly income equals $3,703/mo. Return on cash invested is 19.06% in year one, and rental yield stands at 8.47% on a $524,900 basis. Equity gained on principal adds $3,387/yr, and 5% annual appreciation accumulates to $145,020 by year five. Five-year ROI measures 99.79% and total cumulative return in cash reaches $172,333. For financing, Ziffy Mortgage’s DSCR program evaluates $3,703/mo property income against a $2,569/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2022
7,413 sqft lot
$N/A/sqft
$685 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76245, Gordonville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,557 (100%) |
| Owner Occupied HU | 831 (53.4%) |
| Renter Occupied HU | 130 ( 8.3%) |
| Vacant Housing Units | 596 (38.3%) |
| Median Home Value | $251,500 |
| Average Home Value | $307,644 |
Housing Distribution
Address Breakdown
Residential
1,269
Single Family
1,269
Multi-Family
0
Businesses
51
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: James Anderson • Pinnacle Realty Advisors
Mls Name: NTREIS
Mls ID: #20958469
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.