Farm Road 2653 NBrashearTX75420
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at Farm Road 2653 N, Brashear, TX, 75420 in Brashear. Priced at $199,999, it generates $1,975/mo in gross rent and $553/mo in net monthly cash flow, a 11.85% yield that comfortably supports the 2.20 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $6,636. Five-year appreciation: $55,256. Equity from principal paydown: $1,842/yr. Total projected cumulative return: $112,246.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.9% | 6.2% |
| Monthly Cash Flow | $553 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,975 |
| Total Monthly Debt Service | $1,343 |
| DSCR Ratio | 1.47x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Lot
Built in N/A
15.98 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
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
Lot
Built in N/A
15.98 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