Tilley Plan, Steelwood Trails : Belmar CollectionMarionTX78124
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 Marion at Tilley Plan, Steelwood Trails: Belmar Collection, Marion, TX, 78124 offers a 9.93% rental yield on a $258,999 purchase with $2,143/mo rent. Total monthly income registers $2,143/mo, and a $1,268/mo payment leaves $301/mo available for distribution. Annual cash flow reaches $3,611/yr on $85,858 to close, and return on cash invested stands at 24.11% in year one. Equity gained on principal adds $1,671/yr while 5% annual appreciation supports $71,557 over five years. Portfolio math shows five-year ROI at 126.6% and total cumulative return in cash at $108,699. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,143/mo property income against a $1,268/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78124, Marion, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,530 (100%) |
| Owner Occupied HU | 2,926 (82.9%) |
| Renter Occupied HU | 403 (11.4%) |
| Vacant Housing Units | 201 ( 5.7%) |
| Median Home Value | $402,261 |
| Average Home Value | $409,764 |
Housing Distribution
Address Breakdown
Residential
2,830
Single Family
2,830
Multi-Family
0
Businesses
212
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
