1811 Costa Verde DrRockwallTX75032
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 Rockwall at 1811 Costa Verde Dr, Rockwall, TX, 75032 priced at $649,836 converts $6,265/mo rent into $1,577/mo cash flow after a $3,181/mo obligation. Total monthly income equals $6,265/mo, and annual cash flow totals $18,922/yr on $213,796 invested. Return on cash invested prints 28.91% in year one, and rental yield reads 11.57% against a $649,836 entry. Equity gained on principal adds $4,193/yr, while 5% annual appreciation compiles into $179,538 by year five. Five-year ROI reaches 152.43% and total cumulative return in cash sums $325,882. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,265/mo property income covering a $3,181/mo payment, not borrower’s personal income.
Single Family
Built in 2024
8,407 sqft lot
$N/A/sqft
$800 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75032, Rockwall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,162 (100%) |
| Owner Occupied HU | 10,746 (70.9%) |
| Renter Occupied HU | 3,615 (23.8%) |
| Vacant Housing Units | 801 ( 5.3%) |
| Median Home Value | $528,692 |
| Average Home Value | $584,841 |
Housing Distribution
Address Breakdown
Residential
14,792
Single Family
12,789
Multi-Family
2,003
Businesses
738
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ben Caballero • Highland Homes Realty
Mls Name: NTREIS
Mls ID: #20649651
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.