Baycliff Plan, Celina HillsCelinaTX75009
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 Celina at Baycliff Plan, Celina Hills, Celina, TX, 75009 generates $2,725/mo in rent and, after a $1,625/mo payment, leaves $364/mo in cash flow. Total monthly income is $2,725/mo, and annual cash flow is $4,369/yr on $110,055 invested. Return on cash invested sits at 23.88% in year one, and rental yield is 9.85% on a $331,990 entry. Equity gained on principal adds $2,142/yr, while 5% annual appreciation builds toward $91,723 over five years. Five-year ROI reaches 125.37% and total cumulative return in cash sums $137,975. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,725/mo property income rather than buyer’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75009, Celina, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,429 (100%) |
| Owner Occupied HU | 11,602 (70.6%) |
| Renter Occupied HU | 2,714 (16.5%) |
| Vacant Housing Units | 2,113 (12.9%) |
| Median Home Value | $589,775 |
| Average Home Value | $647,628 |
Housing Distribution
Address Breakdown
Residential
12,596
Single Family
11,932
Multi-Family
664
Businesses
466
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
