1027 Avondale Plan, WildwoodRoyse CityTX75189
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 Royse City at 1027 Avondale Plan, Wildwood, Royse City, TX, 75189 generates $3,058/mo in rent and, after a $1,292/mo payment, leaves $1,181/mo in cash flow. Total monthly income is $3,058/mo, and annual cash flow is $14,170/yr on $87,513 invested. Return on cash invested sits at 36.1% in year one, and rental yield is 13.9% on a $263,990 entry. Equity gained on principal adds $1,703/yr, while 5% annual appreciation builds toward $72,936 over five years. Five-year ROI reaches 190.87% and total cumulative return in cash sums $167,038. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,058/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75189, Royse City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,871 (100%) |
| Owner Occupied HU | 18,051 (86.5%) |
| Renter Occupied HU | 1,937 ( 9.3%) |
| Vacant Housing Units | 883 ( 4.2%) |
| Median Home Value | $366,037 |
| Average Home Value | $408,538 |
Housing Distribution
Address Breakdown
Residential
19,440
Single Family
19,006
Multi-Family
434
Businesses
690
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Wildwood Community Manager • D.R. Horton - Dallas South
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A