4205 Belmont DrProvidence VillageTX76227
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 Providence Village at 4205 Belmont Dr, Providence Village, TX, 76227 with 5% annual appreciation on a $257,999 basis while $2,579/mo rent supports operations. Total monthly income totals $2,579/mo and a $1,263/mo payment preserves $744/mo for cash returns. Annual cash flow comes to $8,929/yr on $85,527 deployed, and return on cash invested reaches 30.35% in year one. Equity gained on principal adds $1,665/yr, and five-year appreciation sums $71,280 alongside rental yield of 12%. Five-year ROI measures 160.08% and total cumulative return in cash totals $136,909.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,579/mo property income versus a $1,263/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76227, Aubrey, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,420 (100%) |
| Owner Occupied HU | 23,091 (78.5%) |
| Renter Occupied HU | 4,666 (15.9%) |
| Vacant Housing Units | 1,663 ( 5.7%) |
| Median Home Value | $479,180 |
| Average Home Value | $571,581 |
Housing Distribution
Address Breakdown
Residential
29,729
Single Family
25,985
Multi-Family
3,744
Businesses
756
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A