2401 Mystic TrlRowlettTX75088
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 Rowlett at 2401 Mystic Trl, Rowlett, TX, 75088 uses $263,167 cash to close to unlock $11,807/yr annual cash flow and $984/mo monthly cash flow. Total monthly income runs $6,672/mo, and a $3,915/mo payment keeps the spread at $984/mo. Purchase price stands at $799,900, and rental yield measures 10.01% with $6,672/mo rent. Return on cash invested shows 24.55% in year one, and 5% annual appreciation builds toward $220,998 over five years. Five-year ROI reaches 128.89% and total cumulative return in cash records $339,192. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,672/mo property income covering a $3,915/mo payment rather than investor’s personal income.
Single Family
Built in 2003
0.94 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75088, Rowlett, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,432 (100%) |
| Owner Occupied HU | 7,683 (67.2%) |
| Renter Occupied HU | 3,296 (28.8%) |
| Vacant Housing Units | 453 ( 4.0%) |
| Median Home Value | $364,593 |
| Average Home Value | $417,506 |
Housing Distribution
Address Breakdown
Residential
11,663
Single Family
9,146
Multi-Family
2,517
Businesses
915
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices