9904 Derwent DrPlanoTX75025
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 Plano at 9904 Derwent Dr, Plano, TX, 75025 offers a 10.54% rental yield on a $351,300 purchase with $3,085/mo rent. Total monthly income registers $3,085/mo, and a $1,719/mo payment leaves $309/mo available for distribution. Annual cash flow reaches $3,703/yr on $116,456 to close, and return on cash invested stands at 23.09% in year one. Equity gained on principal adds $2,267/yr while 5% annual appreciation supports $97,058 over five years. Portfolio math shows five-year ROI at 122.15% and total cumulative return in cash at $142,250. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,085/mo property income against a $1,719/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2005
3,920 sqft lot
$N/A/sqft
$250 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75025, Plano, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,671 (100%) |
| Owner Occupied HU | 12,268 (62.4%) |
| Renter Occupied HU | 6,893 (35.0%) |
| Vacant Housing Units | 510 ( 2.6%) |
| Median Home Value | $544,989 |
| Average Home Value | $584,814 |
Housing Distribution
Address Breakdown
Residential
19,118
Single Family
14,644
Multi-Family
4,474
Businesses
636
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices