Magellan Plan, The WilderAdkinsTX78101
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
Investment property for sale in Adkins at Magellan Plan, The Wilder, Adkins, TX, 78101 earns $483/mo cash flow from $2,746/mo rent with a $1,558/mo payment. Total monthly income totals $2,746/mo, and annual cash flow totals $5,791/yr on $105,497 capital. ROI tracks 25.4% on current figures, and rental yield reads 10.35% at a $318,240 purchase. Equity gained on principal adds $2,054/yr, and 5% annual appreciation supports $87,924 over five years. Five-year ROI reaches 133.51% and total cumulative return in cash sums $140,846. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,746/mo property income instead of your personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78101, Adkins, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,644 (100%) |
| Owner Occupied HU | 3,045 (83.6%) |
| Renter Occupied HU | 422 (11.6%) |
| Vacant Housing Units | 177 ( 4.9%) |
| Median Home Value | $356,512 |
| Average Home Value | $385,346 |
Housing Distribution
Address Breakdown
Residential
3,496
Single Family
3,496
Multi-Family
0
Businesses
207
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
