2502 Chapel Hill DrRowlettTX75088
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 2502 Chapel Hill Dr, Rowlett, TX, 75088 listed at $482,700 pairs $4,806/mo rent with a $2,363/mo payment to leave $1,373/mo cash flow. Total monthly income runs $4,806/mo, and annual cash flow reaches $16,476/yr on $160,015 cash to close. Return on cash invested measures 30.21% in year one, and rental yield registers 11.95% at a $482,700 basis. Equity gained on principal adds $3,115/yr, and annual property appreciation at 5% supports $133,361 by year five. Five-year ROI tracks 159.29% and total cumulative return in cash totals $254,880. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,806/mo property income relative to a $2,363/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2000
0.34 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