Layla Plan, Beacon PointeAmarilloTX79118
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 Amarillo at Layla Plan, Beacon Pointe, Amarillo, TX, 79118 priced at $322,950 converts $2,689/mo rent into $392/mo cash flow after a $1,581/mo obligation. Total monthly income equals $2,689/mo, and annual cash flow totals $4,705/yr on $107,058 invested. Return on cash invested prints 24.3% in year one, and rental yield reads 9.99% against a $322,950 entry. Equity gained on principal adds $2,084/yr, while 5% annual appreciation compiles into $89,225 by year five. Five-year ROI reaches 127.66% and total cumulative return in cash sums $136,673. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,689/mo property income covering a $1,581/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79118, Amarillo, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,767 (100%) |
| Owner Occupied HU | 8,485 (72.1%) |
| Renter Occupied HU | 2,390 (20.3%) |
| Vacant Housing Units | 892 ( 7.6%) |
| Median Home Value | $258,781 |
| Average Home Value | $307,731 |
Housing Distribution
Address Breakdown
Residential
11,483
Single Family
10,529
Multi-Family
954
Businesses
383
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices