2203 Harrison - B3 Plan, Cresson EstatesCressonTX76035
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
Total monthly income totals $3,098/mo, and annual cash flow totals $10,467/yr on $103,756 capital. ROI tracks 30% on current figures, and rental yield reads 11.88% at a $312,990 purchase. Equity gained on principal adds $2,020/yr, and 5% annual appreciation supports $86,473 over five years. Five-year ROI reaches 158.18% and total cumulative return in cash sums $164,122. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,098/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76035, Cresson, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,204 (100%) |
| Owner Occupied HU | 812 (67.4%) |
| Renter Occupied HU | 266 (22.1%) |
| Vacant Housing Units | 126 (10.5%) |
| Median Home Value | $460,902 |
| Average Home Value | $528,048 |
Housing Distribution
Address Breakdown
Residential
1,006
Single Family
1,005
Multi-Family
1
Businesses
150
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices