County Road 1119BrashearTX75420
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 Brashear at County Road 1119, Brashear, TX, 75420 priced at $275,000 pairs $2,885/mo rent with $929/mo cash flow after a $1,346/mo payment. Total monthly income equals $2,885/mo, and annual cash flow comes to $11,153/yr on $91,163 invested. Return on cash invested is 32.14% in year one, and rental yield stands at 12.59% on a $275,000 basis. Equity gained on principal adds $1,775/yr, and 5% annual appreciation accumulates to $75,977 by year five. Five-year ROI measures 169.69% and total cumulative return in cash reaches $154,691. For financing, Ziffy Mortgage’s DSCR program evaluates $2,885/mo property income against a $1,346/mo payment instead of your W2s, 1099s, or Tax returns.
Lot
Built in N/A
20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75420, Brashear, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 611 (100%) |
| Owner Occupied HU | 461 (75.5%) |
| Renter Occupied HU | 86 (14.1%) |
| Vacant Housing Units | 64 (10.5%) |
| Median Home Value | $241,667 |
| Average Home Value | $337,760 |
Housing Distribution
Address Breakdown
Residential
536
Single Family
536
Multi-Family
0
Businesses
28
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dan Brown • Freedom Realty
Mls Name: NTREIS
Mls ID: #20624302
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.