255 Sun Harvest DrRoyse CityTX75189
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 Royse City at 255 Sun Harvest Dr, Royse City, TX, 75189 generates $2,779/mo in rent and, after a $1,652/mo payment, leaves $379/mo in cash flow. Total monthly income is $2,779/mo, and annual cash flow is $4,546/yr on $111,881 invested. Return on cash invested sits at 23.97% in year one, and rental yield is 9.88% on a $337,500 entry. Equity gained on principal adds $2,178/yr, while 5% annual appreciation builds toward $93,245 over five years. Five-year ROI reaches 125.83% and total cumulative return in cash sums $140,785. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,779/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
5,749 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75189, Royse City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,871 (100%) |
| Owner Occupied HU | 18,051 (86.5%) |
| Renter Occupied HU | 1,937 ( 9.3%) |
| Vacant Housing Units | 883 ( 4.2%) |
| Median Home Value | $366,037 |
| Average Home Value | $408,538 |
Housing Distribution
Address Breakdown
Residential
19,440
Single Family
19,006
Multi-Family
434
Businesses
690
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Israel Varela • LPT Realty LLC
Mls Name: NTREIS
Mls ID: #20992910