185 Rosillo DrDaytonTX77535
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 Dayton at 185 Rosillo Dr, Dayton, TX, 77535 priced at $326,990 pairs $2,711/mo rent with $274/mo cash flow after a $1,600/mo payment. Total monthly income equals $2,711/mo, and annual cash flow comes to $3,284/yr on $108,397 invested. Return on cash invested is 22.94% in year one, and rental yield stands at 9.95% on a $326,990 basis. Equity gained on principal adds $2,110/yr, and 5% annual appreciation accumulates to $90,341 by year five. Five-year ROI measures 120.76% and total cumulative return in cash reaches $130,898. For financing, Ziffy Mortgage’s DSCR program evaluates $2,711/mo property income against a $1,600/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
8,145 sqft lot
$N/A/sqft
$1,350 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77535, Dayton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,472 (100%) |
| Owner Occupied HU | 10,999 (76.0%) |
| Renter Occupied HU | 2,436 (16.8%) |
| Vacant Housing Units | 1,037 ( 7.2%) |
| Median Home Value | $237,859 |
| Average Home Value | $266,956 |
Housing Distribution
Address Breakdown
Residential
13,579
Single Family
12,828
Multi-Family
751
Businesses
574
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Karina Loken • Keller Williams Platinum
Mls Name: HAR
Mls Provider:
Mls ID: #11595449
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.