3232 Rustic Creek DrRoanokeTX76262
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 Roanoke at 3232 Rustic Creek Dr, Roanoke, TX, 76262 earns $601/mo cash flow from $3,474/mo rent with a $1,977/mo payment. Total monthly income totals $3,474/mo, and annual cash flow totals $7,218/yr on $133,923 capital. ROI tracks 25.3% on current figures, and rental yield reads 10.32% at a $403,990 purchase. Equity gained on principal adds $2,607/yr, and 5% annual appreciation supports $111,615 over five years. Five-year ROI reaches 132.96% and total cumulative return in cash sums $178,065. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,474/mo property income instead of your personal income.
Townhouse
Built in 2025
2,482 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76262, Roanoke, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,094 (100%) |
| Owner Occupied HU | 11,796 (65.2%) |
| Renter Occupied HU | 5,240 (29.0%) |
| Vacant Housing Units | 1,058 ( 5.8%) |
| Median Home Value | $607,697 |
| Average Home Value | $702,771 |
Housing Distribution
Address Breakdown
Residential
17,546
Single Family
13,611
Multi-Family
3,935
Businesses
1,307
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices