905 Willow Pond RdGroesbeckTX76642
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 Groesbeck at 905 Willow Pond Rd, Groesbeck, TX, 76642 offers a 8.84% rental yield on a $140,400 purchase with $1,034/mo rent. Total monthly income registers $1,034/mo, and a $687/mo payment leaves $36/mo available for distribution. Annual cash flow reaches $429/yr on $46,543 to close, and return on cash invested stands at 20.83% in year one. Equity gained on principal adds $906/yr while 5% annual appreciation supports $38,790 over five years. Portfolio math shows five-year ROI at 109.02% and total cumulative return in cash at $50,740. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,034/mo property income against a $687/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1981
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76642, Groesbeck, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,137 (100%) |
| Owner Occupied HU | 1,869 (59.6%) |
| Renter Occupied HU | 597 (19.0%) |
| Vacant Housing Units | 671 (21.4%) |
| Median Home Value | $228,822 |
| Average Home Value | $332,311 |
Housing Distribution
Address Breakdown
Residential
2,698
Single Family
2,697
Multi-Family
1
Businesses
349
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cassadie Moore • Realty Plus - Groesbeck
Mls Name: WMLS
Mls Provider:
Mls ID: #227736
Disclaimer: The data relating to real estate for sale on this web site comes in part from the Internet Data exchange (IDX) program of the Waco Association of Realtors. IDX information is provided exclusively for consumers' 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 deemed reliable but not guaranteed. Copyright 2025 Waco Association of Realtors. All Rights Reserved. Last Updated On: 2025-02-13 04:53:25 PST