Antigua Plan, BaysideRowlettTX75088
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 Antigua Plan, Bayside, Rowlett, TX, 75088 priced at $494,774 pairs $2,998/mo rent with after a $2,422/mo payment. Total monthly income equals $2,998/mo. Return on cash invested is 16.1% in year one, and rental yield stands at 7.27% on a $494,774 basis. Equity gained on principal adds $3,193/yr, and 5% annual appreciation accumulates to $136,697 by year five. Five-year ROI measures 83.64% and total cumulative return in cash reaches $137,183. For financing, Ziffy Mortgage’s DSCR program evaluates $2,998/mo property income against a $2,422/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75088, Rowlett, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,432 (100%) |
| Owner Occupied HU | 7,683 (67.2%) |
| Renter Occupied HU | 3,296 (28.8%) |
| Vacant Housing Units | 453 ( 4.0%) |
| Median Home Value | $364,593 |
| Average Home Value | $417,506 |
Housing Distribution
Address Breakdown
Residential
11,663
Single Family
9,146
Multi-Family
2,517
Businesses
915
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices