Bellflower 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
Investment property for sale in Rockwall at Bellflower Plan, Terracina, Rockwall, TX, 75032 with 5% annual appreciation on a $586,990 basis while $4,396/mo rent supports operations. Total monthly income totals $4,396/mo and a $2,873/mo payment preserves $222/mo for cash returns. Annual cash flow comes to $2,662/yr on $193,120 deployed, and return on cash invested reaches 21.44% in year one. Equity gained on principal adds $3,788/yr, and five-year appreciation sums $162,175 alongside rental yield of 8.99%. Five-year ROI measures 112.23% and total cumulative return in cash totals $216,739.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,396/mo property income versus a $2,873/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2026
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
