312 Brookhurst RdLittle ElmTX76227
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 Little Elm at 312 Brookhurst Rd, Little Elm, TX, 76227 priced at $475,990 pairs $3,490/mo rent with $30/mo cash flow after a $2,330/mo payment. Total monthly income equals $3,490/mo, and annual cash flow comes to $359/yr on $157,791 invested. Return on cash invested is 20.14% in year one, and rental yield stands at 8.8% on a $475,990 basis. Equity gained on principal adds $3,071/yr, and 5% annual appreciation accumulates to $131,507 by year five. Five-year ROI measures 105.47% and total cumulative return in cash reaches $166,422. For financing, Ziffy Mortgage’s DSCR program evaluates $3,490/mo property income against a $2,330/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
6,664 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: Kristapher Haney • Keller Williams Realty Lone St
Mls Name: NTREIS
Mls ID: #20815655
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.