1405 Gairloch DrLucasTX75002
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 Lucas at 1405 Gairloch Dr, Lucas, TX, 75002 generates $12,329/mo in rent and, after a $8,223/mo payment, leaves $320/mo in cash flow. Total monthly income is $12,329/mo, and annual cash flow is $3,834/yr on $544,320 invested. Return on cash invested sits at 21.07% in year one, and rental yield is 8.81% on a $1,680,000 entry. Equity gained on principal adds $10,841/yr, while 5% annual appreciation builds toward $464,153 over five years. Five-year ROI reaches 110.28% and total cumulative return in cash sums $600,280. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $12,329/mo property income rather than buyer’s personal income.
Single Family
Built in 2022
1.00 Acres lot
$N/A/sqft
$750 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75002, Allen, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,005 (100%) |
| Owner Occupied HU | 18,826 (75.3%) |
| Renter Occupied HU | 5,504 (22.0%) |
| Vacant Housing Units | 675 ( 2.7%) |
| Median Home Value | $491,377 |
| Average Home Value | $588,591 |
Housing Distribution
Address Breakdown
Residential
24,556
Single Family
21,935
Multi-Family
2,621
Businesses
797
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Erin VonPongracz • INC Realty LLC
Mls Name: NTREIS
Mls ID: #20940596
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.