Belgrove Plan, Wade Settlement TownhomesFriscoTX75034
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 Frisco at Belgrove Plan, Wade Settlement Townhomes, Frisco, TX, 75034 priced at $615,607 converts $4,417/mo rent into $39/mo cash flow after a $3,013/mo obligation. Total monthly income equals $4,417/mo, and annual cash flow totals $473/yr on $202,535 invested. Return on cash invested prints 20.29% in year one, and rental yield reads 8.61% against a $615,607 entry. Equity gained on principal adds $3,972/yr, while 5% annual appreciation compiles into $170,081 by year five. Five-year ROI reaches 106.11% and total cumulative return in cash sums $214,900. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,417/mo property income covering a $3,013/mo payment, not borrower’s personal income.
Townhouse
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75034, Frisco, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,641 (100%) |
| Owner Occupied HU | 9,511 (34.4%) |
| Renter Occupied HU | 15,308 (55.4%) |
| Vacant Housing Units | 2,822 (10.2%) |
| Median Home Value | $711,320 |
| Average Home Value | $808,546 |
Housing Distribution
Address Breakdown
Residential
25,604
Single Family
10,909
Multi-Family
14,695
Businesses
3,405
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices