1804 Morning Mist TrlFlower MoundTX75028
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 Flower Mound at 1804 Morning Mist Trl, Flower Mound, TX, 75028 earns $1,077/mo cash flow from $5,246/mo rent with a $2,833/mo payment. Total monthly income totals $5,246/mo, and annual cash flow totals $12,924/yr on $190,425 capital. ROI tracks 26.85% on current figures, and rental yield reads 10.88% at a $578,800 purchase. Equity gained on principal adds $3,735/yr, and 5% annual appreciation supports $159,912 over five years. Five-year ROI reaches 141.35% and total cumulative return in cash sums $269,164. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,246/mo property income instead of your personal income.
Single Family
Built in 1998
10,249 sqft lot
$N/A/sqft
$53 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75028, Flower Mound, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,090 (100%) |
| Owner Occupied HU | 13,744 (76.0%) |
| Renter Occupied HU | 3,868 (21.4%) |
| Vacant Housing Units | 478 ( 2.6%) |
| Median Home Value | $534,344 |
| Average Home Value | $587,676 |
Housing Distribution
Address Breakdown
Residential
18,143
Single Family
15,492
Multi-Family
2,651
Businesses
1,107
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A