827 N Amherst RdEarthTX79031
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 Earth at 827 N Amherst Rd, Earth, TX, 79031 uses $87,019 cash to close to unlock $4,681/yr annual cash flow and $390/mo monthly cash flow. Total monthly income runs $2,257/mo, and a $1,285/mo payment keeps the spread at $390/mo. Purchase price stands at $262,500, and rental yield measures 10.32% with $2,257/mo rent. Return on cash invested shows 25.29% in year one, and 5% annual appreciation builds toward $72,524 over five years. Five-year ROI reaches 132.95% and total cumulative return in cash records $115,690. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,257/mo property income covering a $1,285/mo payment rather than investor’s personal income.
Single Family
Built in 1975
0.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79031, Earth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 479 (100%) |
| Owner Occupied HU | 311 (64.9%) |
| Renter Occupied HU | 92 (19.2%) |
| Vacant Housing Units | 76 (15.9%) |
| Median Home Value | $84,432 |
| Average Home Value | $125,418 |
Housing Distribution
Address Breakdown
Residential
102
Single Family
102
Multi-Family
0
Businesses
48
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carrie Hanlin • UCRE-M. Edwards Realty & Aucti
Mls Name: LBMLS
Mls Provider:
Mls ID: #202555762
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.