The 2082 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
Investment property for sale in Caldwell at The 2082 Plan, Arrowhead Farms, Caldwell, TX, 77836 earns $869/mo cash flow from $3,080/mo rent with a $1,522/mo payment. Total monthly income totals $3,080/mo, and annual cash flow totals $10,426/yr on $103,063 capital. ROI tracks 30.03% on current figures, and rental yield reads 11.89% at a $310,900 purchase. Equity gained on principal adds $2,006/yr, and 5% annual appreciation supports $85,896 over five years. Five-year ROI reaches 158.29% and total cumulative return in cash sums $163,142. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,080/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: 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
