1225 Revolution DrAubreyTX76227
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 Aubrey at 1225 Revolution Dr, Aubrey, TX, 76227 priced at $334,900 converts $3,749/mo rent into $1,164/mo cash flow after a $1,639/mo obligation. Total monthly income equals $3,749/mo, and annual cash flow totals $13,970/yr on $111,019 invested. Return on cash invested prints 32.49% in year one, and rental yield reads 13.43% against a $334,900 entry. Equity gained on principal adds $2,161/yr, while 5% annual appreciation compiles into $92,527 by year five. Five-year ROI reaches 172.36% and total cumulative return in cash sums $191,353. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,749/mo property income covering a $1,639/mo payment, not borrower’s personal income.
Single Family
Built in 2021
4,530 sqft lot
$N/A/sqft
$396 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76227, Aubrey, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,420 (100%) |
| Owner Occupied HU | 23,091 (78.5%) |
| Renter Occupied HU | 4,666 (15.9%) |
| Vacant Housing Units | 1,663 ( 5.7%) |
| Median Home Value | $479,180 |
| Average Home Value | $571,581 |
Housing Distribution
Address Breakdown
Residential
29,729
Single Family
25,985
Multi-Family
3,744
Businesses
756
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alvin Paulson • EXP REALTY
Mls Name: NTREIS
Mls ID: #20673088
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.