S-1363 Plan, Arrowhead FarmsCaldwellTX77836
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 Caldwell at S-1363 Plan, Arrowhead Farms, Caldwell, TX, 77836 generates $1,920/mo in rent and, after a $1,277/mo payment, leaves $65/mo in cash flow. Total monthly income is $1,920/mo, and annual cash flow is $776/yr on $86,488 invested. Return on cash invested sits at 20.81% in year one, and rental yield is 8.83% on a $260,900 entry. Equity gained on principal adds $1,684/yr, while 5% annual appreciation builds toward $72,082 over five years. Five-year ROI reaches 108.87% and total cumulative return in cash sums $94,164. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,920/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77836, Caldwell, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,448 (100%) |
| Owner Occupied HU | 4,176 (64.8%) |
| Renter Occupied HU | 1,058 (16.4%) |
| Vacant Housing Units | 1,214 (18.8%) |
| Median Home Value | $229,911 |
| Average Home Value | $275,725 |
Housing Distribution
Address Breakdown
Residential
5,115
Single Family
5,083
Multi-Family
32
Businesses
466
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
