Bachman Plan, LilyanaProsperTX75078
Nearby investment properties with comparable rents
No similar rental properties found nearby.
Nearby investment properties with comparable prices
No similar price properties found nearby.
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 Prosper at Bachman Plan, Lilyana, Prosper, TX, 75078 priced at $693,990 converts $5,045/mo rent into $110/mo cash flow after a $3,397/mo obligation. Total monthly income equals $5,045/mo, and annual cash flow totals $1,316/yr on $228,323 invested. Return on cash invested prints 20.64% in year one, and rental yield reads 8.72% against a $693,990 entry. Equity gained on principal adds $4,478/yr, while 5% annual appreciation compiles into $191,737 by year five. Five-year ROI reaches 107.93% and total cumulative return in cash sums $246,421. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,045/mo property income covering a $3,397/mo payment, not borrower’s personal income.
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 |
Housing Distribution
Address Breakdown
Residential
18,014
Single Family
16,310
Multi-Family
1,704
Businesses
1,413
Nearby investment properties with comparable rents
No similar rental properties found nearby.
Nearby investment properties with comparable prices
No similar price properties found nearby.
