Hawthorne Plan, Brookeland Texas Build on Your LotBrookelandTX75931
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 Brookeland at Hawthorne Plan, Brookeland Texas Build on Your Lot, Brookeland, TX, 75931 offers $1,470/mo rent that, after a $940/mo payment, leaves $104/mo cash flow. Total monthly income is $1,470/mo, and annual cash flow is $1,253/yr on $63,648 cash. Return on cash invested measures 21.88% in year one, and rental yield stands at 9.19% at a $192,000 entry. Equity gained on principal adds $1,239/yr while 5% annual appreciation compounds into $53,046 by year five. Five-year ROI records 114.66% and total cumulative return in cash reaches $72,976. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,470/mo property income versus a $940/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75931, Brookeland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,018 (100%) |
| Owner Occupied HU | 932 (46.2%) |
| Renter Occupied HU | 148 ( 7.3%) |
| Vacant Housing Units | 938 (46.5%) |
| Median Home Value | $265,132 |
| Average Home Value | $309,654 |
Housing Distribution
Address Breakdown
Residential
1,581
Single Family
1,581
Multi-Family
0
Businesses
75
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Tru Housing Solutions
Mls Name: Tru Housing Solutions
Mls ID: #N/A