5405 Hewitts CvRowlettTX75089
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 Rowlett at 5405 Hewitts Cv, Rowlett, TX, 75089 earns $293/mo cash flow from $3,065/mo rent with a $1,908/mo payment. Total monthly income totals $3,065/mo, and annual cash flow totals $3,516/yr on $129,211 capital. ROI tracks 22.63% on current figures, and rental yield reads 9.44% at a $389,777 purchase. Equity gained on principal adds $2,515/yr, and 5% annual appreciation supports $107,688 over five years. Five-year ROI reaches 118.62% and total cumulative return in cash sums $153,274. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,065/mo property income instead of your personal income.
Single Family
Built in 2001
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75089, Rowlett, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,410 (100%) |
| Owner Occupied HU | 9,643 (77.7%) |
| Renter Occupied HU | 2,333 (18.8%) |
| Vacant Housing Units | 434 ( 3.5%) |
| Median Home Value | $374,580 |
| Average Home Value | $446,439 |
Housing Distribution
Address Breakdown
Residential
12,435
Single Family
11,242
Multi-Family
1,193
Businesses
122
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices