13021 Dawson Dr, Providence Village, TX, 76227 | $749/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2342 sft

4709 N Meadow Ridge Cir, McKinney, TX, 75072

3 Bed
2 Bath
1728 sft

4193 Newton St, The Colony, TX, 75056

3 Bed
3 Bath
1730 sft

2224 Davenport Dr, Roanoke, TX, 76207

3 Bed
2 Bath
1675 sft

2306 Feathering Dr, Frisco, TX, 75034

Nearby investment properties with comparable prices

4 Bed
2 Bath
1729 sft

5520 Rollins Dr, Denton, TX, 76249

4 Bed
2 Bath
1729 sft

5332 Rollins Dr, Etj Denton, TX, 76249

4 Bed
2 Bath
2083 sft

2601 Lost Creek Ln, Celina, TX, 75009

3 Bed
2 Bath
1388 sft

5088 Crawford Dr, The Colony, TX, 75056

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Providence Village at 13021 Dawson Dr, Providence Village, TX, 76227 with 5% annual appreciation on a $385,490 basis while $3,490/mo rent supports operations. Total monthly income totals $3,490/mo and a $1,887/mo payment preserves $749/mo for cash returns. Annual cash flow comes to $8,982/yr on $127,790 deployed, and return on cash invested reaches 26.94% in year one. Equity gained on principal adds $2,488/yr, and five-year appreciation sums $106,504 alongside rental yield of 10.86%. Five-year ROI measures 141.75% and total cumulative return in cash totals $181,148.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,490/mo property income versus a $1,887/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No 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