1421 Topaz TrlCelinaTX75009
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 Celina at 1421 Topaz Trl, Celina, TX, 75009 priced at $449,990 converts $3,760/mo rent into $486/mo cash flow after a $2,202/mo obligation. Total monthly income equals $3,760/mo, and annual cash flow totals $5,826/yr on $149,172 invested. Return on cash invested prints 23.81% in year one, and rental yield reads 10.03% against a $449,990 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,324 by year five. Five-year ROI reaches 125.23% and total cumulative return in cash sums $186,807. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,760/mo property income covering a $2,202/mo payment, not borrower’s personal income.
Single Family
Built in 2024
5,749 sqft lot
$N/A/sqft
$900 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: Ginger Weeks • RE/MAX DFW Associates
Mls Name: NTREIS
Mls ID: #20585759
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.