3236W Plan, Somerset Park 80'RockwallTX75032
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 Rockwall at 3236W Plan, Somerset Park 80', Rockwall, TX, 75032 earns $2,089/mo cash flow from $7,180/mo rent with a $3,504/mo payment. Total monthly income totals $7,180/mo, and annual cash flow totals $25,069/yr on $235,531 capital. ROI tracks 30.7% on current figures, and rental yield reads 12.04% at a $715,900 purchase. Equity gained on principal adds $4,620/yr, and 5% annual appreciation supports $197,790 over five years. Five-year ROI reaches 161.93% and total cumulative return in cash sums $381,388. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $7,180/mo property income instead of your personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75032, Rockwall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,162 (100%) |
| Owner Occupied HU | 10,746 (70.9%) |
| Renter Occupied HU | 3,615 (23.8%) |
| Vacant Housing Units | 801 ( 5.3%) |
| Median Home Value | $528,692 |
| Average Home Value | $584,841 |
Housing Distribution
Address Breakdown
Residential
14,792
Single Family
12,789
Multi-Family
2,003
Businesses
738
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
