820 Walnut St, Ranger, TX, 76470 | $471/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

820 Walnut St, Ranger, TX, 76470 | $471/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1518 sft

1012 S Bassett St, Eastland, TX, 76448

2 Bed
2 Bath
1589 sft

8740 Interstate Highway 20, Eastland, TX, 76448

3 Bed
3 Bath
1364 sft

507 S Ostrom Ave, Eastland, TX, 76448

3 Bed
2 Bath
1386 sft

300 E 21st St, Cisco, TX, 76437

Nearby investment properties with comparable prices

3 Bed
2 Bath
1890 sft

516 S Halbryan St, Eastland, TX, 76448

4 Bed
2 Bath
1917 sft

315 E Conner St, Eastland, TX, 76448

4 Bed
3 Bath
1802 sft

Redwood - A1 Plan, Colony Park, Eastland, TX, 76448

4 Bed
3 Bath
1802 sft

Redwood - A1 Plan, Colony Park, Eastland, TX, 76448

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Ranger at 820 Walnut St, Ranger, TX, 76470 with 5% annual appreciation on a $230,000 basis while $2,107/mo rent supports operations. Total monthly income totals $2,107/mo and a $1,126/mo payment preserves $471/mo for cash returns. Annual cash flow comes to $5,654/yr on $76,245 deployed, and return on cash invested reaches 27.32% in year one. Equity gained on principal adds $1,484/yr, and five-year appreciation sums $63,545 alongside rental yield of 10.99%. Five-year ROI measures 143.88% and total cumulative return in cash totals $109,699.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,107/mo property income versus a $1,126/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1976

0.32 Acres lot

$N/A/sqft

No HOA

More details about the property

Beautiful 3 bedroom, 3 bath home on a corner lot. Home has had updates throughout the years and has a very nice kitchen with a dishwasher, double electric oven, electric cooktop, and lots of cabinet space. The kitchen is open to the living area that has a fireplace and plenty of room for relaxing. There is an additional room off of the living area that could be used for an office or den area. The primary bedroom has a bath with a tub shower combination. The 2 other bedrooms are nice size and have a bathroom in the hallway. The utility room off of the kitchen has space for the washer and dryer and goes into another bathroom and a large storage room with shelves. The mud room leads out into the garage. The backyard is has plenty of space for entertaining and has a chain-link fence. It has a large metal shop with a roll up door and plenty of space for additional workshop area. Call today for your personal tour.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76470, Ranger, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,632 (100%)
Owner Occupied HU	847 (51.9%)
Renter Occupied HU	410 (25.1%)
Vacant Housing Units	375 (23.0%)
Median Home Value	$122,246
Average Home Value	$257,223