13169 Dawson 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
Investment property for sale in Aubrey at 13169 Dawson Dr, Aubrey, TX, 76227 earns $971/mo cash flow from $3,490/mo rent with a $1,711/mo payment. Total monthly income totals $3,490/mo, and annual cash flow totals $11,652/yr on $115,856 capital. ROI tracks 29.97% on current figures, and rental yield reads 11.98% at a $349,490 purchase. Equity gained on principal adds $2,255/yr, and 5% annual appreciation supports $96,558 over five years. Five-year ROI reaches 158.1% and total cumulative return in cash sums $183,166. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,490/mo property income instead of your personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$400 annually 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: Derek Phelps • DR Horton, America's Builder
Mls Name: NTREIS
Mls ID: #20701768
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.