904 Ruswood CirAbileneTX79601
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 Abilene at 904 Ruswood Cir, Abilene, TX, 79601 priced at $227,500 converts $1,980/mo rent into $330/mo cash flow after a $1,114/mo obligation. Total monthly income equals $1,980/mo, and annual cash flow totals $3,966/yr on $75,416 invested. Return on cash invested prints 25.17% in year one, and rental yield reads 10.44% against a $227,500 entry. Equity gained on principal adds $1,468/yr, while 5% annual appreciation compiles into $62,854 by year five. Five-year ROI reaches 132.45% and total cumulative return in cash sums $99,890. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,980/mo property income covering a $1,114/mo payment, not borrower’s personal income.
Single Family
Built in 1978
5,488 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79601, Abilene, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,019 (100%) |
| Owner Occupied HU | 4,022 (40.1%) |
| Renter Occupied HU | 4,473 (44.6%) |
| Vacant Housing Units | 1,524 (15.2%) |
| Median Home Value | $209,714 |
| Average Home Value | $215,167 |
Housing Distribution
Address Breakdown
Residential
8,703
Single Family
7,540
Multi-Family
1,163
Businesses
1,084
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sarah Faynan • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20779930
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.