304 Brooklawn DrAubreyTX76227
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 Aubrey at 304 Brooklawn Dr, Aubrey, TX, 76227 with 5% annual appreciation on a $475,190 basis while $3,490/mo rent supports operations. Total monthly income totals $3,490/mo and a $2,326/mo payment preserves $36/mo for cash returns. Annual cash flow comes to $428/yr on $157,525 deployed, and return on cash invested reaches 20.18% in year one. Equity gained on principal adds $3,066/yr, and five-year appreciation sums $131,286 alongside rental yield of 8.81%. Five-year ROI measures 105.72% and total cumulative return in cash totals $166,530.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,490/mo property income versus a $2,326/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
6,651 sqft lot
$N/A/sqft
$900 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76227, Aubrey, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,420 (100%) |
| Owner Occupied HU | 23,091 (78.5%) |
| Renter Occupied HU | 4,666 (15.9%) |
| Vacant Housing Units | 1,663 ( 5.7%) |
| Median Home Value | $479,180 |
| Average Home Value | $571,581 |
Housing Distribution
Address Breakdown
Residential
29,729
Single Family
25,985
Multi-Family
3,744
Businesses
756
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Derek Phelps • DR Horton, America's Builder
Mls Name: NTREIS
Mls ID: #20700143
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.