403 Revolution RdFateTX75189
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 Fate at 403 Revolution Rd, Fate, TX, 75189 priced at $327,490 converts $3,210/mo rent into $845/mo cash flow after a $1,603/mo obligation. Total monthly income equals $3,210/mo, and annual cash flow totals $10,141/yr on $108,563 invested. Return on cash invested prints 29.25% in year one, and rental yield reads 11.76% against a $327,490 entry. Equity gained on principal adds $2,113/yr, while 5% annual appreciation compiles into $90,479 by year five. Five-year ROI reaches 154.33% and total cumulative return in cash sums $167,547. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,210/mo property income covering a $1,603/mo payment, not borrower’s personal income.
Single Family
Built in 2025
5,566 sqft lot
$N/A/sqft
$432 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75189, Royse City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,871 (100%) |
| Owner Occupied HU | 18,051 (86.5%) |
| Renter Occupied HU | 1,937 ( 9.3%) |
| Vacant Housing Units | 883 ( 4.2%) |
| Median Home Value | $366,037 |
| Average Home Value | $408,538 |
Housing Distribution
Address Breakdown
Residential
19,440
Single Family
19,006
Multi-Family
434
Businesses
690
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kim Reasor • Jeanette Anderson Real Estate
Mls Name: NTREIS
Mls ID: #20820041
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.