2500 Roselawn DrDentonTX76205
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 Denton at 2500 Roselawn Dr, Denton, TX, 76205 priced at $199,999 pairs $1,606/mo rent with $184/mo cash flow after a $979/mo payment. Total monthly income equals $1,606/mo, and annual cash flow comes to $2,204/yr on $66,300 invested. Return on cash invested is 23.23% in year one, and rental yield stands at 9.64% on a $199,999 basis. Equity gained on principal adds $1,291/yr, and 5% annual appreciation accumulates to $55,256 by year five. Five-year ROI measures 121.89% and total cumulative return in cash reaches $80,816. For financing, Ziffy Mortgage’s DSCR program evaluates $1,606/mo property income against a $979/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1940
5,227 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76205, Denton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,387 (100%) |
| Owner Occupied HU | 3,048 (32.5%) |
| Renter Occupied HU | 5,615 (59.8%) |
| Vacant Housing Units | 724 ( 7.7%) |
| Median Home Value | $409,452 |
| Average Home Value | $586,065 |
Housing Distribution
Address Breakdown
Residential
7,769
Single Family
4,530
Multi-Family
3,239
Businesses
887
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeremy Scott • Summit Cove Realty, Inc.
Mls Name: NTREIS
Mls ID: #20882696
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.