1173 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
Rental property for sale in Copper Canyon at 1173 Rochester Pl, Copper Canyon, TX, 75077 generates $9,112/mo in rent and, after a $4,895/mo payment, leaves $2,001/mo in cash flow. Total monthly income is $9,112/mo, and annual cash flow is $24,016/yr on $329,000 invested. Return on cash invested sits at 27.36% in year one, and rental yield is 10.93% on a $999,999 entry. Equity gained on principal adds $6,453/yr, while 5% annual appreciation builds toward $276,281 over five years. Five-year ROI reaches 143.99% and total cumulative return in cash sums $473,715. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $9,112/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
7,840 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: Andrew Bradshaw • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #21016454