TBD North Little Creek RoadUtopiaTX78884
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 Utopia at TBD North Little Creek Road, Utopia, TX, 78884 priced at $245,000 converts $2,569/mo rent into $827/mo cash flow after a $1,199/mo obligation. Total monthly income equals $2,569/mo, and annual cash flow totals $9,923/yr on $81,218 invested. Return on cash invested prints 32.13% in year one, and rental yield reads 12.58% against a $245,000 entry. Equity gained on principal adds $1,581/yr, while 5% annual appreciation compiles into $67,689 by year five. Five-year ROI reaches 169.56% and total cumulative return in cash sums $137,712. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,569/mo property income covering a $1,199/mo payment, not borrower’s personal income.
Single Family
Built in N/A
17.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78884, Utopia, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 623 (100%) |
| Owner Occupied HU | 377 (60.5%) |
| Renter Occupied HU | 62 ( 10.0%) |
| Vacant Housing Units | 184 (29.5%) |
| Median Home Value | $474,590 |
| Average Home Value | $488,183 |
Housing Distribution
Address Breakdown
Residential
50
Single Family
50
Multi-Family
0
Businesses
67
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Randall Adkins • River Realty
Mls Name: SABOR
Mls Provider:
Mls ID: #1780725
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.