1027 Abigail Way, Celina, TX, 75009 | $309/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1027 Abigail Way, Celina, TX, 75009 | $309/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2403 sft

911 Dovie Ln, Milford, TX, 76670

Motivated Seller+ 1 more

4 Bed
3 Bath
2301 sft

8045 County Road 1200, Grandview, TX, 76050

4 Bed
2 Bath
2575 sft

8241 David Ln, Midlothian, TX, 76065

3 Bed
4 Bath
2865 sft

7125 S Highway 171, Grandview, TX, 76050

Nearby investment properties with comparable prices

4 Bed
4 Bath
3102 sft

4817 Windfern Way, Midlothian, TX, 76065

3 Bed
2 Bath
2188 sft

3604 Cliffwood Dr, Alvarado, TX, 76009

4 Bed
2 Bath
2175 sft

220 Highgate Dr, Venus, TX, 76084

4 Bed
4 Bath
3076 sft

710 Oakleaf Dr, Midlothian, TX, 76065

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Celina at 1027 Abigail Way, Celina, TX, 75009 generates $3,760/mo in rent and, after a $2,375/mo payment, leaves $309/mo in cash flow. Total monthly income is $3,760/mo, and annual cash flow is $3,712/yr on $160,866 invested. Return on cash invested sits at 22.22% in year one, and rental yield is 9.3% on a $485,268 entry. Equity gained on principal adds $3,131/yr, while 5% annual appreciation builds toward $134,071 over five years. Five-year ROI reaches 116.45% and total cumulative return in cash sums $187,323. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,760/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

6,094 sqft lot

$N/A/sqft

No HOA

More details about the property

MLS# 21073869 - Built by William Ryan Homes - Feb 2026 completion! ~ The Brazos is a spacious, light-filled home featuring 4 bedrooms, 3 bathrooms, and a 2-car garage. Designed with an open-concept layout, the kitchen, dining room, and great room seamlessly flow together, creating a perfect space for family gatherings and entertaining. Large windows throughout flood the home with natural light, enhancing the open and airy atmosphere. The kitchen is equipped with modern appliances, ample counter space, and an island, making it ideal for cooking and casual dining. The dining area, located just off the kitchen, provides easy access to the great room, which serves as the heart of the home a perfect spot to relax and enjoy time with loved ones. The owners suite features a spacious walk-in closet and a luxurious en-suite bath with dual vanities, and a walk-in shower. Two additional bedrooms share a full bath, while a fourth bedroom, located near a third full bath, is perfect for guests or older children. A large front porch gives the Brazos a welcoming, familiar feel, perfect for relaxing outdoors or greeting visitors. With its versatile design, ample space, and comfortable flow, the Brazos is an ideal home for families seeking both style and functionality.

Neighborhood Data

Neighborhood data shown for ZIP Code: 75009, Celina, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,429 (100%)
Owner Occupied HU	11,602 (70.6%)
Renter Occupied HU	2,714 (16.5%)
Vacant Housing Units	2,113 (12.9%)
Median Home Value	$589,775
Average Home Value	$647,628