9 Hillcrest CtTrophy ClubTX76262
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 Trophy Club at 9 Hillcrest Ct, Trophy Club, TX, 76262 priced at $694,000 converts $5,125/mo rent into $190/mo cash flow after a $3,397/mo obligation. Total monthly income equals $5,125/mo, and annual cash flow totals $2,276/yr on $228,326 invested. Return on cash invested prints 21.06% in year one, and rental yield reads 8.86% against a $694,000 entry. Equity gained on principal adds $4,478/yr, while 5% annual appreciation compiles into $191,739 by year five. Five-year ROI reaches 110.18% and total cumulative return in cash sums $251,572. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,125/mo property income covering a $3,397/mo payment, not borrower’s personal income.
Single Family
Built in 1977
0.63 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76262, Roanoke, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,094 (100%) |
| Owner Occupied HU | 11,796 (65.2%) |
| Renter Occupied HU | 5,240 (29.0%) |
| Vacant Housing Units | 1,058 ( 5.8%) |
| Median Home Value | $607,697 |
| Average Home Value | $702,771 |
Housing Distribution
Address Breakdown
Residential
17,546
Single Family
13,611
Multi-Family
3,935
Businesses
1,307
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Laurie Wall • The Wall Team Realty Assoc
Mls Name: NTREIS
Mls ID: #20704249
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.