429 Turtle Creek DrDaytonTX77535
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 Dayton at 429 Turtle Creek Dr, Dayton, TX, 77535 priced at $342,520 converts $3,300/mo rent into $865/mo cash flow after a $1,676/mo obligation. Total monthly income equals $3,300/mo, and annual cash flow totals $10,377/yr on $113,545 invested. Return on cash invested prints 29.05% in year one, and rental yield reads 11.56% against a $342,520 entry. Equity gained on principal adds $2,210/yr, while 5% annual appreciation compiles into $94,632 by year five. Five-year ROI reaches 153.06% and total cumulative return in cash sums $173,789. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,300/mo property income covering a $1,676/mo payment, not borrower’s personal income.
Single Family
Built in 2025
1,598 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77535, Dayton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,472 (100%) |
| Owner Occupied HU | 10,999 (76.0%) |
| Renter Occupied HU | 2,436 (16.8%) |
| Vacant Housing Units | 1,037 ( 7.2%) |
| Median Home Value | $237,859 |
| Average Home Value | $266,956 |
Housing Distribution
Address Breakdown
Residential
13,579
Single Family
12,828
Multi-Family
751
Businesses
574
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices