Bellflower IV Plan, Legacy RanchMelissaTX75454
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
Investment property for sale in Melissa at Bellflower IV Plan, Legacy Ranch, Melissa, TX, 75454 uses $239,509 cash to close to unlock $1,467/yr annual cash flow and $122/mo monthly cash flow. Total monthly income runs $5,299/mo, and a $3,563/mo payment keeps the spread at $122/mo. Purchase price stands at $727,990, and rental yield measures 8.73% with $5,299/mo rent. Return on cash invested shows 20.67% in year one, and 5% annual appreciation builds toward $201,130 over five years. Five-year ROI reaches 108.13% and total cumulative return in cash records $258,979. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,299/mo property income covering a $3,563/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75454, Melissa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,378 (100%) |
| Owner Occupied HU | 7,662 (81.7%) |
| Renter Occupied HU | 1,094 (11.7%) |
| Vacant Housing Units | 622 ( 6.6%) |
| Median Home Value | $562,846 |
| Average Home Value | $591,690 |
Housing Distribution
Address Breakdown
Residential
7,880
Single Family
7,524
Multi-Family
356
Businesses
319
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
