1225 Casselberry DrFlower MoundTX75028
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 Flower Mound at 1225 Casselberry Dr, Flower Mound, TX, 75028 generates $5,027/mo in rent and, after a $2,200/mo payment, leaves $1,604/mo in cash flow. Total monthly income is $5,027/mo, and annual cash flow is $19,243/yr on $149,009 invested. Return on cash invested sits at 32.82% in year one, and rental yield is 13.42% on a $449,500 entry. Equity gained on principal adds $2,901/yr, while 5% annual appreciation builds toward $124,189 over five years. Five-year ROI reaches 173.98% and total cumulative return in cash sums $259,241. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,027/mo property income rather than buyer’s personal income.
Townhouse
Built in 2020
1,916 sqft lot
$N/A/sqft
$227 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75028, Flower Mound, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,090 (100%) |
| Owner Occupied HU | 13,744 (76.0%) |
| Renter Occupied HU | 3,868 (21.4%) |
| Vacant Housing Units | 478 ( 2.6%) |
| Median Home Value | $534,344 |
| Average Home Value | $587,676 |
Housing Distribution
Address Breakdown
Residential
18,143
Single Family
15,492
Multi-Family
2,651
Businesses
1,107
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John Jaynes • Fathom Realty
Mls Name: NTREIS
Mls ID: #20622094
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.