Blackburn Plan, Woodcreek7cc6bp FateTX75087
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 7cc6bp Fate at Blackburn Plan, Woodcreek, 7cc6bp Fate, TX, 75087 priced at $493,990 pairs $3,973/mo rent with $460/mo cash flow after a $2,418/mo payment. Total monthly income equals $3,973/mo, and annual cash flow comes to $5,520/yr on $163,758 invested. Return on cash invested is 23.28% in year one, and rental yield stands at 9.65% on a $493,990 basis. Equity gained on principal adds $3,188/yr, and 5% annual appreciation accumulates to $136,480 by year five. Five-year ROI measures 122.12% and total cumulative return in cash reaches $199,973. For financing, Ziffy Mortgage’s DSCR program evaluates $3,973/mo property income against a $2,418/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: 75087, Rockwall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,219 (100%) |
| Owner Occupied HU | 13,800 (80.1%) |
| Renter Occupied HU | 2,757 (16.0%) |
| Vacant Housing Units | 662 ( 3.8%) |
| Median Home Value | $417,129 |
| Average Home Value | $460,778 |
Housing Distribution
Address Breakdown
Residential
17,017
Single Family
15,180
Multi-Family
1,837
Businesses
1,839
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Beazer Homes
Mls Name: Beazer Homes
Mls Provider:
Mls ID: #N/A