Dillon RdDallardsvilleTX77332
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 Dallardsville at Dillon Rd, Dallardsville, TX, 77332 priced at $185,000 converts $1,058/mo rent into after a $905/mo obligation. Total monthly income equals $1,058/mo. Return on cash invested prints 14.88% in year one, and rental yield reads 6.86% against a $185,000 entry. Equity gained on principal adds $1,194/yr, while 5% annual appreciation compiles into $51,112 by year five. Five-year ROI reaches 77.06% and total cumulative return in cash sums $47,259. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,058/mo property income covering a $905/mo payment, not borrower’s personal income.
Manufactured
Built in 2023
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77332, Dallardsville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | |
| Owner Occupied HU | |
| Renter Occupied HU | |
| Vacant Housing Units | |
| Median Home Value | |
| Average Home Value |
Housing Distribution
Address Breakdown
Residential
41
Single Family
1
Multi-Family
0
Businesses
8
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Adriana Baca • Prime Realty Group
Mls Name: HAR
Mls ID: #22518262