Bellflower II Plan, Homestead at Daniel FarmsDesotoTX75115
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 Desoto at Bellflower II Plan, Homestead at Daniel Farms, Desoto, TX, 75115 priced at $552,990 pairs $5,384/mo rent with $1,451/mo cash flow after a $2,707/mo payment. Total monthly income equals $5,384/mo, and annual cash flow comes to $17,414/yr on $181,934 invested. Return on cash invested is 29.63% in year one, and rental yield stands at 11.68% on a $552,990 basis. Equity gained on principal adds $3,568/yr, and 5% annual appreciation accumulates to $152,781 by year five. Five-year ROI measures 156.18% and total cumulative return in cash reaches $284,136. For financing, Ziffy Mortgage’s DSCR program evaluates $5,384/mo property income against a $2,707/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75115, Desoto, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,601 (100%) |
| Owner Occupied HU | 14,276 (63.2%) |
| Renter Occupied HU | 7,569 (33.5%) |
| Vacant Housing Units | 756 ( 3.3%) |
| Median Home Value | $329,245 |
| Average Home Value | $362,947 |
Housing Distribution
Address Breakdown
Residential
21,700
Single Family
17,279
Multi-Family
4,421
Businesses
1,104
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
