802 W State Highway 21CaldwellTX77836
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 Caldwell at 802 W State Highway 21, Caldwell, TX, 77836 earns $155/mo cash flow from $1,354/mo rent with a $825/mo payment. Total monthly income totals $1,354/mo, and annual cash flow totals $1,866/yr on $55,858 capital. ROI tracks 23.25% on current figures, and rental yield reads 9.64% at a $168,500 purchase. Equity gained on principal adds $1,087/yr, and 5% annual appreciation supports $46,553 over five years. Five-year ROI reaches 121.99% and total cumulative return in cash sums $68,142. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,354/mo property income instead of your personal income.
Single Family
Built in 1943
10,018 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77836, Caldwell, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,448 (100%) |
| Owner Occupied HU | 4,176 (64.8%) |
| Renter Occupied HU | 1,058 (16.4%) |
| Vacant Housing Units | 1,214 (18.8%) |
| Median Home Value | $229,911 |
| Average Home Value | $275,725 |
Housing Distribution
Address Breakdown
Residential
5,115
Single Family
5,083
Multi-Family
32
Businesses
466
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices