405 Vista MdwWest TawakoniTX75474
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 West Tawakoni at 405 Vista Mdw, West Tawakoni, TX, 75474 priced at $184,900 converts $1,468/mo rent into $153/mo cash flow after a $905/mo obligation. Total monthly income equals $1,468/mo, and annual cash flow totals $1,838/yr on $61,294 invested. Return on cash invested prints 22.91% in year one, and rental yield reads 9.53% against a $184,900 entry. Equity gained on principal adds $1,193/yr, while 5% annual appreciation compiles into $51,084 by year five. Five-year ROI reaches 120.22% and total cumulative return in cash sums $73,687. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,468/mo property income covering a $905/mo payment, not borrower’s personal income.
Single Family
Built in 2025
6,141 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75474, Quinlan, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,469 (100%) |
| Owner Occupied HU | 5,301 (71.0%) |
| Renter Occupied HU | 1,142 (15.3%) |
| Vacant Housing Units | 1,026 (13.7%) |
| Median Home Value | $280,868 |
| Average Home Value | $321,639 |
Housing Distribution
Address Breakdown
Residential
6,369
Single Family
6,360
Multi-Family
9
Businesses
422
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stacie Noble • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #21003230