3054 Opera Way #JVHOR4SachseTX75048
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 Sachse at 3054 Opera Way #JVHOR4, Sachse, TX, 75048 offers $3,263/mo rent that, after a $1,863/mo payment, leaves $556/mo cash flow. Total monthly income is $3,263/mo, and annual cash flow is $6,676/yr on $126,169 cash. Return on cash invested measures 25.2% in year one, and rental yield stands at 10.29% at a $380,600 entry. Equity gained on principal adds $2,456/yr while 5% annual appreciation compounds into $105,153 by year five. Five-year ROI records 132.44% and total cumulative return in cash reaches $167,097. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,263/mo property income versus a $1,863/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75048, Sachse, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,604 (100%) |
| Owner Occupied HU | 7,689 (72.5%) |
| Renter Occupied HU | 2,383 (22.5%) |
| Vacant Housing Units | 532 ( 5.0%) |
| Median Home Value | $426,195 |
| Average Home Value | $468,781 |
Housing Distribution
Address Breakdown
Residential
11,365
Single Family
9,089
Multi-Family
2,276
Businesses
337
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices