25 Cimarron Dr, Trophy Club, TX, 76262 | $375/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

25 Cimarron Dr, Trophy Club, TX, 76262 | $375/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2054 sft

8901 Lantana Meadow Dr, Fort Worth, TX, 76131

3 Bed
2 Bath
1991 sft

103 Vanshire Rd W, Lakeside, TX, 76108

4 Bed
2 Bath
1696 sft

6337 Jasper Lake Dr, Fort Worth, TX, 76179

3 Bed
3 Bath
2128 sft

2316 Dalford St, Fort Worth, TX, 76111

Nearby investment properties with comparable prices

4 Bed
3 Bath
3604 sft

809 Sweeping Butte Dr, Haslet, TX, 76052

4 Bed
3 Bath
2904 sft

12428 Leaflet Dr, Fort Worth, TX, 76244

3 Bed
2 Bath
1730 sft

4728 Sunset Cir S, Fort Worth, TX, 76244

4 Bed
4 Bath
3186 sft

14624 Pablina Ln, Haslet, TX, 76052

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Trophy Club at 25 Cimarron Dr, Trophy Club, TX, 76262 offers a 9.45% rental yield on a $489,999 purchase with $3,859/mo rent. Total monthly income registers $3,859/mo, and a $2,398/mo payment leaves $375/mo available for distribution. Annual cash flow reaches $4,498/yr on $162,435 to close, and return on cash invested stands at 22.68% in year one. Equity gained on principal adds $3,162/yr while 5% annual appreciation supports $135,378 over five years. Portfolio math shows five-year ROI at 118.9% and total cumulative return in cash at $193,128. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,859/mo property income against a $2,398/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1994

8,799 sqft lot

$N/A/sqft

No HOA

More details about the property

Your Dream Home in the Heart of Trophy Club! Welcome to 25 Cimarron Drive a stunningly maintained and newly updated home located in the highly sought-after Trophy Club community. This beautiful residence offers the perfect blend of comfort, style, and convenience, with quick access to excellent schools, golf courses, and upscale shopping and dining. This golf cart safe community offers many entertainment options from the community splash pad and pool area to all of the multiple parks and sports fields. The newly updated kitchen overlooks the backyard and offers plenty of natural light. The private primary suite is a true retreat with a spa-like bathroom newly updated, dual vanities, and a walk-in closet. Additional bedrooms offer generous space and flexibility for guest rooms, a home office, or a playroom. Enjoy Texas evenings on your back patio overlooking a beautifully landscaped backyard and pool ideal for relaxing or entertaining. The property also includes a 2 car garage. Easy access to HWY 114 and DFW airport. New roof installed this year! Buyer to verify taxes, measurements, school information.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76262, Roanoke, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,094 (100%)
Owner Occupied HU	11,796 (65.2%)
Renter Occupied HU	5,240 (29.0%)
Vacant Housing Units	1,058 ( 5.8%)
Median Home Value	$607,697
Average Home Value	$702,771