BLUE JAY Plan, Eagle CreekDentonTX76205
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 Denton at BLUE JAY Plan, Eagle Creek, Denton, TX, 76205 generates $3,653/mo in rent and, after a $2,124/mo payment, leaves $567/mo in cash flow. Total monthly income is $3,653/mo, and annual cash flow is $6,804/yr on $143,868 invested. Return on cash invested sits at 24.64% in year one, and rental yield is 10.1% on a $433,990 entry. Equity gained on principal adds $2,800/yr, while 5% annual appreciation builds toward $119,903 over five years. Five-year ROI reaches 129.4% and total cumulative return in cash sums $186,163. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,653/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76205, Denton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,387 (100%) |
| Owner Occupied HU | 3,048 (32.5%) |
| Renter Occupied HU | 5,615 (59.8%) |
| Vacant Housing Units | 724 ( 7.7%) |
| Median Home Value | $409,452 |
| Average Home Value | $586,065 |
Housing Distribution
Address Breakdown
Residential
7,769
Single Family
4,530
Multi-Family
3,239
Businesses
887
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
