116 Bonnellis RoostCedar CreekTX78612
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 Cedar Creek at 116 Bonnellis Roost, Cedar Creek, TX, 78612 priced at $294,100 converts $2,760/mo rent into $669/mo cash flow after a $1,439/mo obligation. Total monthly income equals $2,760/mo, and annual cash flow totals $8,029/yr on $97,494 invested. Return on cash invested prints 28.14% in year one, and rental yield reads 11.26% against a $294,100 entry. Equity gained on principal adds $1,898/yr, while 5% annual appreciation compiles into $81,254 by year five. Five-year ROI reaches 148.26% and total cumulative return in cash sums $144,547. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,760/mo property income covering a $1,439/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78612, Cedar Creek, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,349 (100%) |
| Owner Occupied HU | 4,793 (75.5%) |
| Renter Occupied HU | 1,142 (18.0%) |
| Vacant Housing Units | 414 ( 6.5%) |
| Median Home Value | $347,251 |
| Average Home Value | $411,581 |
Housing Distribution
Address Breakdown
Residential
6,245
Single Family
6,245
Multi-Family
0
Businesses
273
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Meritage Homes
Mls Provider:
Mls ID: #N/A