516 Willowmore DrLittle ElmTX75068
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 Little Elm at 516 Willowmore Dr, Little Elm, TX, 75068 offers a 8.92% rental yield on a $489,400 purchase with $3,638/mo rent. Total monthly income registers $3,638/mo, and a $2,395/mo payment leaves $158/mo available for distribution. Annual cash flow reaches $1,898/yr on $162,236 to close, and return on cash invested stands at 21.08% in year one. Equity gained on principal adds $3,158/yr while 5% annual appreciation supports $135,212 over five years. Portfolio math shows five-year ROI at 110.35% and total cumulative return in cash at $179,020. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,638/mo property income against a $2,395/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75068, Little Elm, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,344 (100%) |
| Owner Occupied HU | 19,896 (70.2%) |
| Renter Occupied HU | 7,131 (25.2%) |
| Vacant Housing Units | 1,317 ( 4.6%) |
| Median Home Value | $446,062 |
| Average Home Value | $489,072 |
Housing Distribution
Address Breakdown
Residential
25,689
Single Family
23,486
Multi-Family
2,203
Businesses
723
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: Pulte
Mls Provider:
Mls ID: #N/A