1005 Woodland DrWest TawakoniTX75474
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 West Tawakoni at 1005 Woodland Dr, West Tawakoni, TX, 75474 priced at $219,900 converts $2,015/mo rent into $439/mo cash flow after a $1,076/mo obligation. Total monthly income equals $2,015/mo, and annual cash flow totals $5,269/yr on $72,897 invested. Return on cash invested prints 27.14% in year one, and rental yield reads 11% against a $219,900 entry. Equity gained on principal adds $1,419/yr, while 5% annual appreciation compiles into $60,754 by year five. Five-year ROI reaches 142.96% and total cumulative return in cash sums $104,212. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,015/mo property income covering a $1,076/mo payment, not borrower’s personal income.
Single Family
Built in 2023
6,011 sqft lot
$N/A/sqft
$150 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75474, Quinlan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,469 (100%) |
| Owner Occupied HU | 5,301 (71.0%) |
| Renter Occupied HU | 1,142 (15.3%) |
| Vacant Housing Units | 1,026 (13.7%) |
| Median Home Value | $280,868 |
| Average Home Value | $321,639 |
Housing Distribution
Address Breakdown
Residential
6,369
Single Family
6,360
Multi-Family
9
Businesses
422
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stacie Noble • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20829469
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.