1803 SF Plan, Forestdale Planned DevelopmentWhitehouseTX75791
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 Whitehouse at 1803 SF Plan, Forestdale Planned Development, Whitehouse, TX, 75791 earns $183/mo cash flow from $2,608/mo rent with a $1,669/mo payment. Total monthly income totals $2,608/mo, and annual cash flow totals $2,197/yr on $113,042 capital. ROI tracks 21.85% on current figures, and rental yield reads 9.18% at a $341,000 purchase. Equity gained on principal adds $2,200/yr, and 5% annual appreciation supports $94,212 over five years. Five-year ROI reaches 114.52% and total cumulative return in cash sums $129,452. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,608/mo property income instead of your personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75791, Whitehouse, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,675 (100%) |
| Owner Occupied HU | 3,948 (69.6%) |
| Renter Occupied HU | 1,462 (25.8%) |
| Vacant Housing Units | 265 ( 4.7%) |
| Median Home Value | $260,651 |
| Average Home Value | $311,670 |
Housing Distribution
Address Breakdown
Residential
5,670
Single Family
5,525
Multi-Family
145
Businesses
444
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Forestdale Development
Mls Name: IH&P LLC
Mls ID: #N/A