828 Reynolds DrFateTX75087
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 Fate at 828 Reynolds Dr, Fate, TX, 75087 offers a 10.94% rental yield on a $408,000 purchase with $3,720/mo rent. Total monthly income registers $3,720/mo, and a $1,997/mo payment leaves $663/mo available for distribution. Annual cash flow reaches $7,957/yr on $135,252 to close, and return on cash invested stands at 25.79% in year one. Equity gained on principal adds $2,633/yr while 5% annual appreciation supports $112,723 over five years. Portfolio math shows five-year ROI at 136.12% and total cumulative return in cash at $184,111. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,720/mo property income against a $1,997/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2023
6,577 sqft lot
$N/A/sqft
$360 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75087, Rockwall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,219 (100%) |
| Owner Occupied HU | 13,800 (80.1%) |
| Renter Occupied HU | 2,757 (16.0%) |
| Vacant Housing Units | 662 ( 3.8%) |
| Median Home Value | $417,129 |
| Average Home Value | $460,778 |
Housing Distribution
Address Breakdown
Residential
17,017
Single Family
15,180
Multi-Family
1,837
Businesses
1,839
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Paula Merriman • MTX Realty, LLC
Mls Name: NTREIS
Mls ID: #20734093
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.