Amber Plan, Cornerstone, Rockdale, TX, 76567 | $577/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Amber Plan, Cornerstone, Rockdale, TX, 76567 | $577/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1796 sft

1904 Okelley Rd, Rockdale, TX, 76567

3 Bed
2 Bath
1730 sft

707 Palmer St, Rockdale, TX, 76567

4 Bed
2 Bath
1845 sft

1601 Okelley Rd, Rockdale, TX, 76567

4 Bed
3 Bath
2164 sft

Midland Plan, Cornerstone, Rockdale, TX, 76567

Nearby investment properties with comparable prices

3 Bed
2 Bath
1288 sft

417 Pickel Dr, Rockdale, TX, 76567

- Bed
- Bath
400 sft

394 Fm 112, Lexington, TX, 78947

3 Bed
2 Bath
1460 sft

703 N Wilcox St, Rockdale, TX, 76567

3 Bed
2 Bath
1792 sft

312 County Road 311, Rockdale, TX, 76567

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

Rental property for sale in Rockdale at Amber Plan, Cornerstone, Rockdale, TX, 76567 generates $2,198/mo in rent and, after a $1,116/mo payment, leaves $577/mo in cash flow. Total monthly income is $2,198/mo, and annual cash flow is $6,919/yr on $75,579 invested. Return on cash invested sits at 29.06% in year one, and rental yield is 11.57% on a $227,990 entry. Equity gained on principal adds $1,471/yr, while 5% annual appreciation builds toward $62,989 over five years. Five-year ROI reaches 153.17% and total cumulative return in cash sums $115,764. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,198/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Amber is a single-story, 3-bedroom, 2-bathroom home that features approximately 1,288 square feet of living space. This home has an inviting entrance leading to the large family room that opens to the kitchen and dining room. The kitchen features a large breakfast bar and a perfect sized pantry. Our homeowners can enjoy the oversized main bedroom with a large walk-in closet and beautifully designed bathroom. You'll enjoy added security in your new D.R. Horton home with our Home is Connected features. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. With D.R. Horton's simple buying process and ten-year limited warranty, there's no reason to wait! (Prices, plans, dimensions, specifications, features, incentives, and availability are subject to change without notice obligation)

Neighborhood Data

Neighborhood data shown for ZIP Code: 76567, Rockdale, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,335 (100%)
Owner Occupied HU	2,658 (61.3%)
Renter Occupied HU	1,028 (23.7%)
Vacant Housing Units	649 (15.0%)
Median Home Value	$203,413
Average Home Value	$242,253