9920 Lariat DrAubreyTX76227
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 9920 Lariat Dr, Aubrey, TX, 76227 offers a 10.94% rental yield on a $382,990 purchase with $3,490/mo rent. Total monthly income registers $3,490/mo, and a $1,875/mo payment leaves $691/mo available for distribution. Annual cash flow reaches $8,292/yr on $126,961 to close, and return on cash invested stands at 26.44% in year one. Equity gained on principal adds $2,471/yr while 5% annual appreciation supports $105,813 over five years. Portfolio math shows five-year ROI at 139.37% and total cumulative return in cash at $176,943. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,490/mo property income against a $1,875/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
7,405 sqft lot
$N/A/sqft
$450 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: N/A • DR Horton, America's Builder
Mls Name: NTREIS
Mls ID: #20867998
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.