Big Pine Creek - Rosenthal Estates Plan, Rosenthal Estates, Lorena, TX, 76655 | 7.12% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Big Pine Creek - Rosenthal Estates Plan, Rosenthal Estates, Lorena, TX, 76655 | 7.12% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Coffee Mill Creek Plan, Rosenthal Estates

4 Bed
3 Bath
2230 sft

Coffee Mill Creek Plan, Rosenthal Estates, Lorena, TX, 76655

4 Bed
3 Bath
2123 sft

Kickapoo Creek Plan, Rosenthal Estates, Lorena, TX, 76655

4 Bed
3 Bath
2030 sft

Barton Creek Plan, Rosenthal Estates, Lorena, TX, 76655

4 Bed
3 Bath
2286 sft

Big Pine Creek Plan, Rosenthal Estates, Lorena, TX, 76655

Nearby investment properties with comparable prices

4 Bed
3 Bath
2286 sft

Big Pine Creek Plan, Rosenthal Estates, Lorena, TX, 76655

Rio Grande V Plan, The Grove at Lakewood Ranch West

3 Bed
2 Bath
2211 sft

Rio Grande V Plan, The Grove at Lakewood Ranch West, Temple, TX, 76502

Connally Plan, The Grove at Lakewood Ranch West

4 Bed
3 Bath
2413 sft

Connally Plan, The Grove at Lakewood Ranch West, Temple, TX, 76502

4 Bed
4 Bath
2903 sft

1418 Touchstone Dr, Temple, TX, 76502

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 $2,820/mo. Return on cash invested prints 15.66% in year one, and rental yield reads 7.12% against a $474,990 entry. Equity gained on principal adds $3,065/yr, while 5% annual appreciation compiles into $131,231 by year five. Five-year ROI reaches 81.28% and total cumulative return in cash sums $127,984. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,820/mo property income covering a $2,325/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to Rosenthal Estates - Where Your Dream Home Awaits in the Heart of Lorena, TX! Experience the epitome of modern living with our thoughtfully designed single-family homes. From spacious layouts to premium finishes, each home at Rosenthal is crafted with meticulous attention to detail to ensure your utmost comfort and satisfaction. Whether you're starting a family, upgrading your space, or seeking a peaceful retreat, Rosenthal has the perfect home for you. Living in Lorena Benefits: Conveniently located just minutes from Waco and within easy reach of major highways, Rosenthal offers the perfect balance of tranquility and accessibility. Enjoy the serene ambiance of small-town living while being just a short drive away from shopping, dining, entertainment, and employment opportunities in the vibrant city of Waco. Plus, with top-rated schools and recreational facilities nearby, Rosenthal is the ideal place to call home for families, professionals, and retirees alike. Unlimited Amenities at Your Fingertips: Experience a lifestyle of convenience and leisure with an array of local amenities right at your doorstep. From scenic parks and nature trails to charming boutiques and restaurants, Lorena has everything you need for a fulfilling life. Spend your weekends exploring the great outdoors, enjoying community events, or simply unwinding in the comfort of your beautiful new home.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76655, Lorena, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,436 (100%)
Owner Occupied HU	3,509 (79.1%)
Renter Occupied HU	790 (17.8%)
Vacant Housing Units	137 ( 3.1%)
Median Home Value	$337,780
Average Home Value	$372,706