11024 Los Alamos DrAubreyTX76227
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 Aubrey at 11024 Los Alamos Dr, Aubrey, TX, 76227 priced at $367,278 pairs $2,772/mo rent with $38/mo cash flow after a $1,798/mo payment. Total monthly income equals $2,772/mo, and annual cash flow comes to $453/yr on $121,753 invested. Return on cash invested is 20.28% in year one, and rental yield stands at 9.06% on a $367,278 basis. Equity gained on principal adds $2,370/yr, and 5% annual appreciation accumulates to $101,472 by year five. Five-year ROI measures 106.48% and total cumulative return in cash reaches $129,638. For financing, Ziffy Mortgage’s DSCR program evaluates $2,772/mo property income against a $1,798/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2021
5,749 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76227, Aubrey, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,420 (100%) |
| Owner Occupied HU | 23,091 (78.5%) |
| Renter Occupied HU | 4,666 (15.9%) |
| Vacant Housing Units | 1,663 ( 5.7%) |
| Median Home Value | $479,180 |
| Average Home Value | $571,581 |
Housing Distribution
Address Breakdown
Residential
29,729
Single Family
25,985
Multi-Family
3,744
Businesses
756
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices