3405 Western TrlCrandallTX75114
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 Crandall at 3405 Western Trl, Crandall, TX, 75114 with 5% annual appreciation on a $319,900 basis while $3,932/mo rent supports operations. Total monthly income totals $3,932/mo and a $1,566/mo payment preserves $1,618/mo for cash returns. Annual cash flow comes to $19,418/yr on $106,047 deployed, and return on cash invested reaches 38.22% in year one. Equity gained on principal adds $2,064/yr, and five-year appreciation sums $88,382 alongside rental yield of 14.75%. Five-year ROI measures 202.43% and total cumulative return in cash totals $214,676.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,932/mo property income versus a $1,566/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2022
6,011 sqft lot
$N/A/sqft
$465 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75114, Crandall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,446 (100%) |
| Owner Occupied HU | 4,703 (86.4%) |
| Renter Occupied HU | 355 ( 6.5%) |
| Vacant Housing Units | 388 ( 7.1%) |
| Median Home Value | $349,344 |
| Average Home Value | $383,560 |
Housing Distribution
Address Breakdown
Residential
4,537
Single Family
4,537
Multi-Family
0
Businesses
204
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tatiana Mendoza • Mersaes Real Estate, Inc.
Mls Name: NTREIS
Mls ID: #20669867
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.