Bayside Plan, Cottonwood CreekRowlettTX75089
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 Bayside Plan, Cottonwood Creek, Rowlett, TX, 75089 priced at $448,990 pairs $3,624/mo rent with $431/mo cash flow after a $2,198/mo payment. Total monthly income equals $3,624/mo, and annual cash flow comes to $5,169/yr on $148,840 invested. Return on cash invested is 23.38% in year one, and rental yield stands at 9.69% on a $448,990 basis. Equity gained on principal adds $2,897/yr, and 5% annual appreciation accumulates to $124,048 by year five. Five-year ROI measures 122.68% and total cumulative return in cash reaches $182,593. For financing, Ziffy Mortgage’s DSCR program evaluates $3,624/mo property income against a $2,198/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: 75089, Rowlett, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,410 (100%) |
| Owner Occupied HU | 9,643 (77.7%) |
| Renter Occupied HU | 2,333 (18.8%) |
| Vacant Housing Units | 434 ( 3.5%) |
| Median Home Value | $374,580 |
| Average Home Value | $446,439 |
Housing Distribution
Address Breakdown
Residential
12,435
Single Family
11,242
Multi-Family
1,193
Businesses
122
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices