442 Yacht Club Dr APT BRockwallTX75032
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 Rockwall at 442 Yacht Club Dr APT B, Rockwall, TX, 75032 priced at $178,500 pairs $1,742/mo rent with $188/mo cash flow after a $874/mo payment. Total monthly income equals $1,742/mo, and annual cash flow comes to $2,260/yr on $59,173 invested. Return on cash invested is 23.73% in year one, and rental yield stands at 11.71% on a $178,500 basis. Equity gained on principal adds $1,152/yr, and 5% annual appreciation accumulates to $49,316 by year five. Five-year ROI measures 126.67% and total cumulative return in cash reaches $74,954. For financing, Ziffy Mortgage’s DSCR program evaluates $1,742/mo property income against a $874/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1983
1,467 sqft lot
$N/A/sqft
$284 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75032, Rockwall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,162 (100%) |
| Owner Occupied HU | 10,746 (70.9%) |
| Renter Occupied HU | 3,615 (23.8%) |
| Vacant Housing Units | 801 ( 5.3%) |
| Median Home Value | $528,692 |
| Average Home Value | $584,841 |
Housing Distribution
Address Breakdown
Residential
14,792
Single Family
12,789
Multi-Family
2,003
Businesses
738
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Scott Treff • Coldwell Banker Realty
Mls Name: NTREIS
Mls ID: #20814222
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.