204 Samuel Blvd #I-5CoppellTX75019
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 Coppell at 204 Samuel Blvd #I-5, Coppell, TX, 75019 uses $86,157 cash to close to unlock $4,295/yr annual cash flow and $358/mo monthly cash flow. Total monthly income runs $2,206/mo, and a $1,272/mo payment keeps the spread at $358/mo. Purchase price stands at $259,900, and rental yield measures 10.19% with $2,206/mo rent. Return on cash invested shows 24.89% in year one, and 5% annual appreciation builds toward $71,806 over five years. Five-year ROI reaches 130.77% and total cumulative return in cash records $112,666. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,206/mo property income covering a $1,272/mo payment rather than investor’s personal income.
Condo
Built in 1984
8.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75019, Coppell, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,721 (100%) |
| Owner Occupied HU | 10,383 (55.5%) |
| Renter Occupied HU | 7,451 (39.8%) |
| Vacant Housing Units | 887 ( 4.7%) |
| Median Home Value | $541,177 |
| Average Home Value | $584,212 |
Housing Distribution
Address Breakdown
Residential
18,062
Single Family
12,298
Multi-Family
5,764
Businesses
2,086
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices