3104 Cambridge 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 3104 Cambridge Dr, Rowlett, TX, 75088 earns $2,541/mo cash flow from $6,172/mo rent with a $2,499/mo payment. Total monthly income totals $6,172/mo, and annual cash flow totals $30,495/yr on $167,974 capital. ROI tracks 38.21% on current figures, and rental yield reads 14.51% at a $510,560 purchase. Equity gained on principal adds $3,295/yr, and 5% annual appreciation supports $141,058 over five years. Five-year ROI reaches 202.22% and total cumulative return in cash sums $339,671. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $6,172/mo property income instead of your personal income.
Single Family
Built in 1979
0.25 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