7120 Ladybug LnAubreyTX76227
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 Aubrey at 7120 Ladybug Ln, Aubrey, TX, 76227 uses $174,307 cash to close to unlock $15,827/yr annual cash flow and $1,319/mo monthly cash flow. Total monthly income runs $5,323/mo, and a $2,593/mo payment keeps the spread at $1,319/mo. Purchase price stands at $529,808, and rental yield measures 12.06% with $5,323/mo rent. Return on cash invested shows 29.14% in year one, and 5% annual appreciation builds toward $146,376 over five years. Five-year ROI reaches 154.11% and total cumulative return in cash records $268,626. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,323/mo property income covering a $2,593/mo payment rather than investor’s personal income.
Single Family
Built in 2024
5,898 sqft lot
$N/A/sqft
$1,420 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76227, Aubrey, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,420 (100%) |
| Owner Occupied HU | 23,091 (78.5%) |
| Renter Occupied HU | 4,666 (15.9%) |
| Vacant Housing Units | 1,663 ( 5.7%) |
| Median Home Value | $479,180 |
| Average Home Value | $571,581 |
Housing Distribution
Address Breakdown
Residential
29,729
Single Family
25,985
Multi-Family
3,744
Businesses
756
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ben Caballero • HomesUSA.com
Mls Name: NTREIS
Mls ID: #20603283
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.