2412 Maple Stream DrRoanokeTX76177
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 Roanoke at 2412 Maple Stream Dr, Roanoke, TX, 76177 priced at $549,995 converts $6,976/mo rent into $3,027/mo cash flow after a $2,692/mo obligation. Total monthly income equals $6,976/mo, and annual cash flow totals $36,328/yr on $180,948 invested. Return on cash invested prints 40.14% in year one, and rental yield reads 15.22% against a $549,995 entry. Equity gained on principal adds $3,549/yr, while 5% annual appreciation compiles into $151,953 by year five. Five-year ROI reaches 212.6% and total cumulative return in cash sums $384,692. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,976/mo property income covering a $2,692/mo payment, not borrower’s personal income.
Single Family
Built in 2019
7,274 sqft lot
$N/A/sqft
$450 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76177, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,136 (100%) |
| Owner Occupied HU | 4,738 (39.0%) |
| Renter Occupied HU | 6,293 (51.9%) |
| Vacant Housing Units | 1,105 ( 9.1%) |
| Median Home Value | $370,746 |
| Average Home Value | $395,657 |
Housing Distribution
Address Breakdown
Residential
10,858
Single Family
5,205
Multi-Family
5,653
Businesses
1,086
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Catherine Shewey • Orchard Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20637046
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.