9601 Fairway Vista DrRowlettTX75089
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 Rowlett at 9601 Fairway Vista Dr, Rowlett, TX, 75089 generates $4,619/mo in rent and, after a $2,814/mo payment, leaves $465/mo in cash flow. Total monthly income is $4,619/mo, and annual cash flow is $5,580/yr on $189,175 invested. Return on cash invested sits at 23.01% in year one, and rental yield is 9.64% on a $575,000 entry. Equity gained on principal adds $3,710/yr, while 5% annual appreciation builds toward $158,862 over five years. Five-year ROI reaches 120.8% and total cumulative return in cash sums $228,515. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,619/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
0.25 Acres lot
$N/A/sqft
$785 annually 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
Listed by: Glenn Walls • Glenn Truman Walls III
Mls Name: NTREIS
Mls ID: #20902943
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.