1420 Waterford DrCelinaTX75009
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 Celina at 1420 Waterford Dr, Celina, TX, 75009 listed at $480,494 pairs $3,760/mo rent with a $2,352/mo payment to leave $272/mo cash flow. Total monthly income runs $3,760/mo, and annual cash flow reaches $3,265/yr on $159,284 cash to close. Return on cash invested measures 21.96% in year one, and rental yield registers 9.39% at a $480,494 basis. Equity gained on principal adds $3,101/yr, and annual property appreciation at 5% supports $132,752 by year five. Five-year ROI tracks 115.27% and total cumulative return in cash totals $183,604. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,760/mo property income relative to a $2,352/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
3,998 sqft lot
$N/A/sqft
$850 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75009, Celina, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,429 (100%) |
| Owner Occupied HU | 11,602 (70.6%) |
| Renter Occupied HU | 2,714 (16.5%) |
| Vacant Housing Units | 2,113 (12.9%) |
| Median Home Value | $589,775 |
| Average Home Value | $647,628 |
Housing Distribution
Address Breakdown
Residential
12,596
Single Family
11,932
Multi-Family
664
Businesses
466
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ben Caballero • Historymaker Homes
Mls Name: NTREIS
Mls ID: #20823233
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.