Farm Road 2653 NBrashearTX75420
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 Farm Road 2653 N, Brashear, TX, 75420 generates $1,975/mo in rent and, after a $979/mo payment, leaves $553/mo in cash flow. Total monthly income is $1,975/mo, and annual cash flow is $6,632/yr on $66,300 invested. Return on cash invested sits at 29.91% in year one, and rental yield is 11.85% on a $199,999 entry. Equity gained on principal adds $1,291/yr, while 5% annual appreciation builds toward $55,256 over five years. Five-year ROI reaches 157.71% and total cumulative return in cash sums $104,564. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,975/mo property income rather than buyer’s personal income.
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
Listed by: Genevieve Golden • Golden Realty Group LLC
Mls Name: NTREIS
Mls ID: #20607697
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.