801 Rustler DrJosephineTX75173
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 Josephine at 801 Rustler Dr, Josephine, TX, 75173 earns $1,395/mo cash flow from $4,018/mo rent with a $1,742/mo payment. Total monthly income totals $4,018/mo, and annual cash flow totals $16,743/yr on $118,011 capital. ROI tracks 34.1% on current figures, and rental yield reads 13.54% at a $355,990 purchase. Equity gained on principal adds $2,297/yr, and 5% annual appreciation supports $98,353 over five years. Five-year ROI reaches 180.5% and total cumulative return in cash sums $213,010. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,018/mo property income instead of your personal income.
Single Family
Built in 2024
9,679 sqft lot
$N/A/sqft
$550 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75173, Nevada, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,511 (100%) |
| Owner Occupied HU | 3,108 (88.5%) |
| Renter Occupied HU | 240 ( 6.8%) |
| Vacant Housing Units | 163 ( 4.6%) |
| Median Home Value | $392,701 |
| Average Home Value | $427,702 |
Housing Distribution
Address Breakdown
Residential
3,142
Single Family
3,141
Multi-Family
1
Businesses
103
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bryan Reasor • Jeanette Anderson Real Estate
Mls Name: NTREIS
Mls ID: #20668753
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.