858 Flat Water DrAbileneTX79602
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 Abilene at 858 Flat Water Dr, Abilene, TX, 79602 with 5% annual appreciation on a $284,000 basis while $3,652/mo rent supports operations. Total monthly income totals $3,652/mo and a $1,390/mo payment preserves $1,632/mo for cash returns. Annual cash flow comes to $19,590/yr on $94,146 deployed, and return on cash invested reaches 40.72% in year one. Equity gained on principal adds $1,833/yr, and five-year appreciation sums $78,464 alongside rental yield of 15.43%. Five-year ROI measures 215.66% and total cumulative return in cash totals $203,033.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,652/mo property income versus a $1,390/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2013
7,013 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79602, Abilene, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,088 (100%) |
| Owner Occupied HU | 7,418 (66.9%) |
| Renter Occupied HU | 2,672 (24.1%) |
| Vacant Housing Units | 998 ( 9.0%) |
| Median Home Value | $242,095 |
| Average Home Value | $274,020 |
Housing Distribution
Address Breakdown
Residential
10,756
Single Family
10,207
Multi-Family
549
Businesses
1,078
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Robbie Johnson • Epique Realty LLC
Mls Name: NTREIS
Mls ID: #20601418
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.