1204 Kittery DrDesotoTX75115
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 Desoto at 1204 Kittery Dr, Desoto, TX, 75115 offers $5,237/mo rent that, after a $2,370/mo payment, leaves $1,793/mo cash flow. Total monthly income is $5,237/mo, and annual cash flow is $21,522/yr on $160,545 cash. Return on cash invested measures 33.31% in year one, and rental yield stands at 12.98% at a $484,300 entry. Equity gained on principal adds $3,125/yr while 5% annual appreciation compounds into $133,803 by year five. Five-year ROI records 175.94% and total cumulative return in cash reaches $282,467. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,237/mo property income versus a $2,370/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75115, Desoto, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,601 (100%) |
| Owner Occupied HU | 14,276 (63.2%) |
| Renter Occupied HU | 7,569 (33.5%) |
| Vacant Housing Units | 756 ( 3.3%) |
| Median Home Value | $329,245 |
| Average Home Value | $362,947 |
Housing Distribution
Address Breakdown
Residential
21,700
Single Family
17,279
Multi-Family
4,421
Businesses
1,104
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices