120 Willow Oak CtDouble OakTX75077
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 Double Oak at 120 Willow Oak Ct, Double Oak, TX, 75077 priced at $716,381 converts $5,846/mo rent into $752/mo cash flow after a $3,506/mo obligation. Total monthly income equals $5,846/mo, and annual cash flow totals $9,024/yr on $235,689 invested. Return on cash invested prints 23.89% in year one, and rental yield reads 9.79% against a $716,381 entry. Equity gained on principal adds $4,623/yr, while 5% annual appreciation compiles into $197,923 by year five. Five-year ROI reaches 125.39% and total cumulative return in cash sums $295,523. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,846/mo property income covering a $3,506/mo payment, not borrower’s personal income.
Single Family
Built in 1983
1.13 Acres 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: N/A • N/A
Mls Name: undefined
Mls ID: #N/A