Alyssa Plan, HarvestWolfforthTX79382
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 Wolfforth at Alyssa Plan, Harvest, Wolfforth, TX, 79382 priced at $274,950 pairs $2,570/mo rent with $615/mo cash flow after a $1,346/mo payment. Total monthly income equals $2,570/mo, and annual cash flow comes to $7,374/yr on $91,146 invested. Return on cash invested is 28% in year one, and rental yield stands at 11.22% on a $274,950 basis. Equity gained on principal adds $1,774/yr, and 5% annual appreciation accumulates to $75,964 by year five. Five-year ROI measures 147.45% and total cumulative return in cash reaches $134,395. For financing, Ziffy Mortgage’s DSCR program evaluates $2,570/mo property income against a $1,346/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79382, Wolfforth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,995 (100%) |
| Owner Occupied HU | 2,939 (73.6%) |
| Renter Occupied HU | 757 (18.9%) |
| Vacant Housing Units | 299 ( 7.5%) |
| Median Home Value | $271,023 |
| Average Home Value | $349,056 |
Housing Distribution
Address Breakdown
Residential
4,135
Single Family
3,944
Multi-Family
191
Businesses
396
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices