2221 Moonsail LnDentonTX76210
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 Denton at 2221 Moonsail Ln, Denton, TX, 76210 offers a 8.98% rental yield on a $485,000 purchase with $3,628/mo rent. Total monthly income registers $3,628/mo, and a $2,374/mo payment leaves $137/mo available for distribution. Annual cash flow reaches $1,647/yr on $160,778 to close, and return on cash invested stands at 20.93% in year one. Equity gained on principal adds $3,130/yr while 5% annual appreciation supports $133,997 over five years. Portfolio math shows five-year ROI at 109.67% and total cumulative return in cash at $176,318. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,628/mo property income against a $2,374/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2018
8,624 sqft lot
$N/A/sqft
$500 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76210, Denton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,620 (100%) |
| Owner Occupied HU | 12,637 (71.7%) |
| Renter Occupied HU | 4,554 (25.8%) |
| Vacant Housing Units | 429 ( 2.4%) |
| Median Home Value | $388,162 |
| Average Home Value | $438,547 |
Housing Distribution
Address Breakdown
Residential
17,308
Single Family
14,781
Multi-Family
2,527
Businesses
613
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sang Kim • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20838208
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.