1305 Willow Springs CtDesotoTX75115
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
Investment property for sale in Desoto at 1305 Willow Springs Ct, Desoto, TX, 75115 uses $92,787 cash to close to unlock $28,975/yr annual cash flow and $2,415/mo monthly cash flow. Total monthly income runs $4,405/mo, and a $1,370/mo payment keeps the spread at $2,415/mo. Purchase price stands at $279,900, and rental yield measures 18.89% with $4,405/mo rent. Return on cash invested shows 51.14% in year one, and 5% annual appreciation builds toward $77,331 over five years. Five-year ROI reaches 271.53% and total cumulative return in cash records $251,941. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,405/mo property income covering a $1,370/mo payment rather than investor’s personal income.
Single Family
Built in 2002
8,276 sqft 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
Listed by: Gabe Waldrep • PPMG of Texas LLC
Mls Name: NTREIS
Mls ID: #20711184
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.