2912 Woodcroft CirCarrolltonTX75006
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 Carrollton at 2912 Woodcroft Cir, Carrollton, TX, 75006 priced at $449,000 converts $3,653/mo rent into $460/mo cash flow after a $2,198/mo obligation. Total monthly income equals $3,653/mo, and annual cash flow totals $5,517/yr on $148,844 invested. Return on cash invested prints 23.62% in year one, and rental yield reads 9.76% against a $449,000 entry. Equity gained on principal adds $2,897/yr, while 5% annual appreciation compiles into $124,050 by year five. Five-year ROI reaches 123.93% and total cumulative return in cash sums $184,456. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,653/mo property income covering a $2,198/mo payment, not borrower’s personal income.
Townhouse
Built in 1972
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75006, Carrollton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,503 (100%) |
| Owner Occupied HU | 9,330 (47.8%) |
| Renter Occupied HU | 9,140 (46.9%) |
| Vacant Housing Units | 1,033 ( 5.3%) |
| Median Home Value | $334,267 |
| Average Home Value | $359,234 |
Housing Distribution
Address Breakdown
Residential
19,005
Single Family
12,160
Multi-Family
6,845
Businesses
2,847
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Deborah Jackson • Coldwell Banker Realty Frisco
Mls Name: NTREIS
Mls ID: #21038382