814 Woodson DrCaldwellTX77836
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 Caldwell at 814 Woodson Dr, Caldwell, TX, 77836 priced at $385,300 converts $2,933/mo rent into $193/mo cash flow after a $1,886/mo obligation. Total monthly income equals $2,933/mo, and annual cash flow totals $2,315/yr on $127,727 invested. Return on cash invested prints 21.72% in year one, and rental yield reads 9.13% against a $385,300 entry. Equity gained on principal adds $2,486/yr, while 5% annual appreciation compiles into $106,451 by year five. Five-year ROI reaches 113.77% and total cumulative return in cash sums $145,317. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,933/mo property income covering a $1,886/mo payment, not borrower’s personal income.
Single Family
Built in 2006
10,062 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