Breckenridge Plan, Heath Golf & Yacht Club - 90' & 100' lots, Heath, TX, 75032 | 4.28% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1872 sft

1836 Summer Aura, Mesquite, TX, 75181

4 Bed
3 Bath
2034 sft

507 Gooseberry Dr, Josephine, TX, 75173

4 Bed
2 Bath
1733 sft

714 Saddle Horn Way, Royse City, TX, 75189

3 Bed
2 Bath
2068 sft

7302 Armstrong Ln, Rowlett, TX, 75089

Nearby investment properties with comparable prices

2 Bed
3 Bath
1803 sft

3801 S Versailles Ave, Dallas, TX, 75209

5 Bed
4 Bath
3883 sft

2312 Whitney Ln, Wylie, TX, 75098

5 Bed
4 Bath
2451 sft

3207 Wedgewood Way, Wylie, TX, 75098

Currently Rented+ 3 more

6 Bed
4 Bath
3008 sft

15545 El Estado Dr, Dallas, TX, 75248

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 totals $2,496/mo. ROI tracks 6.17% on current figures, and rental yield reads 4.28% at a $699,990 purchase. Equity gained on principal adds $4,517/yr, and 5% annual appreciation supports $193,394 over five years. Five-year ROI reaches 30.68% and total cumulative return in cash sums $70,657. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,496/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$185 monthly 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