456 Lampasas TrlDaytonTX77535
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 456 Lampasas Trl, Dayton, TX, 77535 priced at $350,740 converts $3,300/mo rent into $706/mo cash flow after a $1,717/mo obligation. Total monthly income equals $3,300/mo, and annual cash flow totals $8,466/yr on $116,270 invested. Return on cash invested prints 27.19% in year one, and rental yield reads 11.29% against a $350,740 entry. Equity gained on principal adds $2,263/yr, while 5% annual appreciation compiles into $96,903 by year five. Five-year ROI reaches 143.48% and total cumulative return in cash sums $166,830. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,300/mo property income covering a $1,717/mo payment, not borrower’s personal income.
Single Family
Built in 2024
7,501 sqft lot
$N/A/sqft
$1,200 annually 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
Listed by: Heather Chavana • D.R. Horton Homes
Mls Name: HAR
Mls Provider:
Mls ID: #86054395
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.