Bellflower 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 Plan, Homestead at Daniel Farms, Desoto, TX, 75115 priced at $549,990 pairs $5,023/mo rent with $1,112/mo cash flow after a $2,692/mo payment. Total monthly income equals $5,023/mo, and annual cash flow comes to $13,342/yr on $180,947 invested. Return on cash invested is 27.43% in year one, and rental yield stands at 10.96% on a $549,990 basis. Equity gained on principal adds $3,549/yr, and 5% annual appreciation accumulates to $151,952 by year five. Five-year ROI measures 144.38% and total cumulative return in cash reaches $261,247. For financing, Ziffy Mortgage’s DSCR program evaluates $5,023/mo property income against a $2,692/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
