Vest RdPilot PointTX76258
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 Pilot Point at Vest Rd, Pilot Point, TX, 76258 priced at $979,900 pairs $8,770/mo rent with $1,802/mo cash flow after a $4,796/mo payment. Total monthly income equals $8,770/mo, and annual cash flow comes to $21,623/yr on $322,387 invested. Return on cash invested is 26.77% in year one, and rental yield stands at 10.74% on a $979,900 basis. Equity gained on principal adds $6,323/yr, and 5% annual appreciation accumulates to $270,728 by year five. Five-year ROI measures 140.8% and total cumulative return in cash reaches $453,917. For financing, Ziffy Mortgage’s DSCR program evaluates $8,770/mo property income against a $4,796/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
2.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76258, Pilot Point, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,698 (100%) |
| Owner Occupied HU | 2,711 (73.3%) |
| Renter Occupied HU | 673 (18.2%) |
| Vacant Housing Units | 314 ( 8.5%) |
| Median Home Value | $493,673 |
| Average Home Value | $581,971 |
Housing Distribution
Address Breakdown
Residential
3,438
Single Family
3,358
Multi-Family
80
Businesses
320
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Keith Smith • Keith W. Smith
Mls Name: NTREIS
Mls ID: #20659270
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.