1133 Rochester PlCopper CanyonTX75077
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
Investment property for sale in Copper Canyon at 1133 Rochester Pl, Copper Canyon, TX, 75077 listed at $974,683 pairs $7,280/mo rent with a $4,771/mo payment to leave $348/mo cash flow. Total monthly income runs $7,280/mo, and annual cash flow reaches $4,181/yr on $320,671 cash to close. Return on cash invested measures 21.36% in year one, and rental yield registers 8.96% at a $974,683 basis. Equity gained on principal adds $6,289/yr, and annual property appreciation at 5% supports $269,287 by year five. Five-year ROI tracks 111.83% and total cumulative return in cash totals $358,619. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $7,280/mo property income relative to a $4,771/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
N/A 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: Heather A., Whitney E., Ryan K. & Vanessa S. • Toll Brothers
Mls Name: Toll Brothers Inc.
Mls Provider:
Mls ID: #N/A