ADLEY Plan, Legacy Gardens - 86', Prosper, TX, 75078 | 5.74% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
3230 sft

2006 Glenmere Dr, Allen, TX, 75013

4 Bed
4 Bath
2963 sft

Daffodil Plan, Sutton Fields, Celina, TX, 75009

5 Bed
3 Bath
2821 sft

12201 Biloxi Dr, Frisco, TX, 75035

4 Bed
3 Bath
2657 sft

1136 Breezewood Dr, Lewisville, TX, 75077

Nearby investment properties with comparable prices

3 Bed
3 Bath
2709 sft

4216 Firebrick Ln, Dallas, TX, 75287

5 Bed
4 Bath
3593 sft

3593W Plan, Trinity Falls 60', McKinney, TX, 75071

4 Bed
4 Bath
3224 sft

2716 Warm Springs Ln, Celina, TX, 75009

5 Bed
4 Bath
3593 sft

3593W Plan, Trinity Falls 60', McKinney, TX, 75071

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

Explore more listings using simple english

Investment Highlights

Total monthly income equals $4,579/mo. Return on cash invested measures 11.57% and rental yield reads 5.74% at the current $956,900. Equity gained on principal adds $6,175/yr, and 5% annual appreciation supports $264,374 by year five. Five-year ROI prints 59.33% and total cumulative return in cash totals $186,788. You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,579/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 75078, Prosper, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	19,313 (100%)
Owner Occupied HU	14,666 (75.9%)
Renter Occupied HU	2,459 (12.7%)
Vacant Housing Units	2,188 (11.3%)
Median Home Value	$704,763
Average Home Value	$764,345