5122 Totem TrlDentonTX76207
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 Denton at 5122 Totem Trl, Denton, TX, 76207 offers $3,088/mo rent that, after a $1,828/mo payment, leaves $403/mo cash flow. Total monthly income is $3,088/mo, and annual cash flow is $4,835/yr on $123,812 cash. Return on cash invested measures 23.81% in year one, and rental yield stands at 9.92% at a $373,490 entry. Equity gained on principal adds $2,410/yr while 5% annual appreciation compounds into $103,188 by year five. Five-year ROI records 125.09% and total cumulative return in cash reaches $154,881. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,088/mo property income versus a $1,828/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
5,227 sqft lot
$N/A/sqft
$350 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76207, Denton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,908 (100%) |
| Owner Occupied HU | 6,946 (58.3%) |
| Renter Occupied HU | 3,780 (31.7%) |
| Vacant Housing Units | 1,182 ( 9.9%) |
| Median Home Value | $422,245 |
| Average Home Value | $496,496 |
Housing Distribution
Address Breakdown
Residential
10,299
Single Family
7,622
Multi-Family
2,677
Businesses
417
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Clinton • DR Horton, America's Builder
Mls Name: NTREIS
Mls ID: #20920258
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.