X30J Jasmine Plan, Yarbrough FarmsPilot PtTX76258
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 Pt at X30J Jasmine Plan, Yarbrough Farms, Pilot Pt, TX, 76258 priced at $353,990 converts $3,083/mo rent into $565/mo cash flow after a $1,733/mo obligation. Total monthly income equals $3,083/mo, and annual cash flow totals $6,784/yr on $117,348 invested. Return on cash invested prints 25.69% in year one, and rental yield reads 10.45% against a $353,990 entry. Equity gained on principal adds $2,284/yr, while 5% annual appreciation compiles into $97,801 by year five. Five-year ROI reaches 135.08% and total cumulative return in cash sums $158,515. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,083/mo property income covering a $1,733/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A 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
