9104 Wayne StAubreyTX76227
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 Aubrey at 9104 Wayne St, Aubrey, TX, 76227 earns $1,314/mo cash flow from $3,559/mo rent with a $1,515/mo payment. Total monthly income totals $3,559/mo, and annual cash flow totals $15,773/yr on $102,599 capital. ROI tracks 35.28% on current figures, and rental yield reads 13.8% at a $309,500 purchase. Equity gained on principal adds $1,997/yr, and 5% annual appreciation supports $85,509 over five years. Five-year ROI reaches 186.7% and total cumulative return in cash sums $191,550. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,559/mo property income instead of your personal income.
Single Family
Built in 2015
4,007 sqft lot
$N/A/sqft
$522 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76227, Aubrey, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,420 (100%) |
| Owner Occupied HU | 23,091 (78.5%) |
| Renter Occupied HU | 4,666 (15.9%) |
| Vacant Housing Units | 1,663 ( 5.7%) |
| Median Home Value | $479,180 |
| Average Home Value | $571,581 |
Housing Distribution
Address Breakdown
Residential
29,729
Single Family
25,985
Multi-Family
3,744
Businesses
756
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brenda Byboth • Jeanie Marten Real Estate
Mls Name: NTREIS
Mls ID: #20635047
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.