802 Pamela DrMarshallTX75672
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 Marshall at 802 Pamela Dr, Marshall, TX, 75672 priced at $192,500 pairs $1,801/mo rent with $432/mo cash flow after a $942/mo payment. Total monthly income equals $1,801/mo, and annual cash flow comes to $5,187/yr on $63,814 invested. Return on cash invested is 28.04% in year one, and rental yield stands at 11.23% on a $192,500 basis. Equity gained on principal adds $1,242/yr, and 5% annual appreciation accumulates to $53,184 by year five. Five-year ROI measures 147.7% and total cumulative return in cash reaches $94,253. For financing, Ziffy Mortgage’s DSCR program evaluates $1,801/mo property income against a $942/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1958
0.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75672, Marshall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,131 (100%) |
| Owner Occupied HU | 5,385 (66.2%) |
| Renter Occupied HU | 1,906 (23.4%) |
| Vacant Housing Units | 840 (10.3%) |
| Median Home Value | $187,536 |
| Average Home Value | $239,340 |
Housing Distribution
Address Breakdown
Residential
7,582
Single Family
7,133
Multi-Family
449
Businesses
318
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices