Bevil Oaks Plan, TrailwoodRoanokeTX76262
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 Roanoke at Bevil Oaks Plan, Trailwood, Roanoke, TX, 76262 with 5% annual appreciation on a $646,990 basis while $7,454/mo rent supports operations. Total monthly income totals $7,454/mo and a $3,167/mo payment preserves $2,853/mo for cash returns. Annual cash flow comes to $34,234/yr on $212,860 deployed, and return on cash invested reaches 36.14% in year one. Equity gained on principal adds $4,175/yr, and five-year appreciation sums $178,751 alongside rental yield of 13.83%. Five-year ROI measures 191.08% and total cumulative return in cash totals $406,733.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $7,454/mo property income versus a $3,167/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76262, Roanoke, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,094 (100%) |
| Owner Occupied HU | 11,796 (65.2%) |
| Renter Occupied HU | 5,240 (29.0%) |
| Vacant Housing Units | 1,058 ( 5.8%) |
| Median Home Value | $607,697 |
| Average Home Value | $702,771 |
Housing Distribution
Address Breakdown
Residential
17,546
Single Family
13,611
Multi-Family
3,935
Businesses
1,307
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices