BERKLEY Plan, The Homestead - 72', Rockwall, TX, 75032 | 8.28% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1836 sft

1716 Arroyo Rd, Crandall, TX, 75114

3 Bed
2 Bath
1999 sft

3018 Gayle Dr, Garland, TX, 75044

4 Bed
2 Bath
1800 sft

2826 Caroline St, Royse City, TX, 75189

4 Bed
4 Bath
2903 sft

618 Stampede Run, Rockwall, TX, 75032

Nearby investment properties with comparable prices

4 Bed
3 Bath
2752 sft

208 Dove Haven Dr, Wylie, TX, 75098

3 Bed
4 Bath
2213 sft

825 Concan Dr, Plano, TX, 75075

4 Bed
3 Bath
3363 sft

Edgewood Plan, Park Hills, Rockwall, TX, 75087

4 Bed
4 Bath
2944 sft

1714 Hillside Stroll Dr, Lavon, TX, 75166

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

Explore more listings using simple english

Investment Highlights

Total monthly income equals $4,907/mo. Return on cash invested prints 19.3% in year one, and rental yield reads 8.28% against a $710,900 entry. Equity gained on principal adds $4,587/yr, while 5% annual appreciation compiles into $196,409 by year five. Five-year ROI reaches 100.76% and total cumulative return in cash sums $235,662. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,907/mo property income covering a $3,480/mo payment, not borrower’s personal income.

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