1486 Cambridge DrLewisvilleTX75077
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 Lewisville at 1486 Cambridge Dr, Lewisville, TX, 75077 generates $3,988/mo in rent and, after a $2,344/mo payment, leaves $582/mo in cash flow. Total monthly income is $3,988/mo, and annual cash flow is $6,987/yr on $158,789 invested. Return on cash invested sits at 24.31% in year one, and rental yield is 9.99% on a $479,000 entry. Equity gained on principal adds $3,091/yr, while 5% annual appreciation builds toward $132,339 over five years. Five-year ROI reaches 127.67% and total cumulative return in cash sums $202,719. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,988/mo property income rather than buyer’s personal income.
Single Family
Built in 2009
4,199 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75077, Lewisville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,465 (100%) |
| Owner Occupied HU | 11,790 (76.2%) |
| Renter Occupied HU | 3,210 (20.8%) |
| Vacant Housing Units | 465 ( 3.0%) |
| Median Home Value | $464,627 |
| Average Home Value | $538,179 |
Housing Distribution
Address Breakdown
Residential
15,326
Single Family
12,884
Multi-Family
2,442
Businesses
586
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: James Won • Landmark Realty Group
Mls Name: NTREIS
Mls ID: #20984997