13635 Gabriel DrFriscoTX75035
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 Frisco at 13635 Gabriel Dr, Frisco, TX, 75035 uses $329,000 cash to close to unlock $28,156/yr annual cash flow and $2,346/mo monthly cash flow. Total monthly income runs $9,532/mo, and a $4,895/mo payment keeps the spread at $2,346/mo. Purchase price stands at $999,999, and rental yield measures 11.44% with $9,532/mo rent. Return on cash invested shows 28.62% in year one, and 5% annual appreciation builds toward $276,281 over five years. Five-year ROI reaches 150.83% and total cumulative return in cash records $496,239. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $9,532/mo property income covering a $4,895/mo payment rather than investor’s personal income.
Single Family
Built in 2020
10,018 sqft lot
$N/A/sqft
$900 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75035, Frisco, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,487 (100%) |
| Owner Occupied HU | 23,532 (72.4%) |
| Renter Occupied HU | 7,610 (23.4%) |
| Vacant Housing Units | 1,345 ( 4.1%) |
| Median Home Value | $626,540 |
| Average Home Value | $657,700 |
Housing Distribution
Address Breakdown
Residential
31,415
Single Family
27,086
Multi-Family
4,329
Businesses
1,069
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Phillip Simmons • Monument Realty
Mls Name: NTREIS
Mls ID: #20715471
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.