954 Georgia DrCooperTX75432
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 Cooper at 954 Georgia Dr, Cooper, TX, 75432 offers $2,627/mo rent that, after a $974/mo payment, leaves $1,212/mo cash flow. Total monthly income is $2,627/mo, and annual cash flow is $14,543/yr on $65,969 cash. Return on cash invested measures 41.95% in year one, and rental yield stands at 15.84% at a $199,000 entry. Equity gained on principal adds $1,284/yr while 5% annual appreciation compounds into $54,980 by year five. Five-year ROI records 222.28% and total cumulative return in cash reaches $146,634. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,627/mo property income versus a $974/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1997
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75432, Cooper, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,626 (100%) |
| Owner Occupied HU | 1,025 (63.0%) |
| Renter Occupied HU | 392 (24.1%) |
| Vacant Housing Units | 209 (12.9%) |
| Median Home Value | $189,651 |
| Average Home Value | $221,327 |
Housing Distribution
Address Breakdown
Residential
1,525
Single Family
1,490
Multi-Family
35
Businesses
161
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kimberly Skinner • Century 21 First Group
Mls Name: NTREIS
Mls ID: #20670747
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.