1185 Shores BlvdRockwallTX75087
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 Rockwall at 1185 Shores Blvd, Rockwall, TX, 75087 earns $436/mo cash flow from $5,086/mo rent with a $3,156/mo payment. Total monthly income totals $5,086/mo, and annual cash flow totals $5,236/yr on $212,172 capital. ROI tracks 22.53% on current figures, and rental yield reads 9.46% at a $644,900 purchase. Equity gained on principal adds $4,161/yr, and 5% annual appreciation supports $178,174 over five years. Five-year ROI reaches 118.21% and total cumulative return in cash sums $250,808. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,086/mo property income instead of your personal income.
Single Family
Built in 2001
0.28 Acres lot
$N/A/sqft
$385 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75087, Rockwall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,219 (100%) |
| Owner Occupied HU | 13,800 (80.1%) |
| Renter Occupied HU | 2,757 (16.0%) |
| Vacant Housing Units | 662 ( 3.8%) |
| Median Home Value | $417,129 |
| Average Home Value | $460,778 |
Housing Distribution
Address Breakdown
Residential
17,017
Single Family
15,180
Multi-Family
1,837
Businesses
1,839
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kim Lewis • Local Pro Realty, LLC
Mls Name: NTREIS
Mls ID: #20924617
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.