1125 Rusk WayFlower MoundTX75077
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 Flower Mound at 1125 Rusk Way, Flower Mound, TX, 75077 generates $3,458/mo in rent and, after a $2,154/mo payment, leaves $329/mo in cash flow. Total monthly income is $3,458/mo, and annual cash flow is $3,944/yr on $145,860 invested. Return on cash invested sits at 22.61% in year one, and rental yield is 9.43% on a $440,000 entry. Equity gained on principal adds $2,839/yr, while 5% annual appreciation builds toward $121,564 over five years. Five-year ROI reaches 118.55% and total cumulative return in cash sums $172,918. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,458/mo property income rather than buyer’s personal income.
Townhouse
Built in 2022
5,706 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75077, Lewisville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,465 (100%) |
| Owner Occupied HU | 11,790 (76.2%) |
| Renter Occupied HU | 3,210 (20.8%) |
| Vacant Housing Units | 465 ( 3.0%) |
| Median Home Value | $464,627 |
| Average Home Value | $538,179 |
Housing Distribution
Address Breakdown
Residential
15,326
Single Family
12,884
Multi-Family
2,442
Businesses
586
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Suresh Gupta • Blossom Realty
Mls Name: NTREIS
Mls ID: #21083788