Bellflower IV Plan, TerracinaRockwallTX75032
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 Rockwall at Bellflower IV Plan, Terracina, Rockwall, TX, 75032 priced at $641,990 converts $5,443/mo rent into $878/mo cash flow after a $3,142/mo obligation. Total monthly income equals $5,443/mo, and annual cash flow totals $10,535/yr on $211,215 invested. Return on cash invested prints 25.05% in year one, and rental yield reads 10.17% against a $641,990 entry. Equity gained on principal adds $4,143/yr, while 5% annual appreciation compiles into $177,370 by year five. Five-year ROI reaches 131.58% and total cumulative return in cash sums $277,927. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,443/mo property income covering a $3,142/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75032, Rockwall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,162 (100%) |
| Owner Occupied HU | 10,746 (70.9%) |
| Renter Occupied HU | 3,615 (23.8%) |
| Vacant Housing Units | 801 ( 5.3%) |
| Median Home Value | $528,692 |
| Average Home Value | $584,841 |
Housing Distribution
Address Breakdown
Residential
14,792
Single Family
12,789
Multi-Family
2,003
Businesses
738
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
