Bristol Plan, Trinity RanchElginTX78621
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
Investment property for sale in Elgin at Bristol Plan, Trinity Ranch, Elgin, TX, 78621 with 5% annual appreciation on a $325,990 basis while $3,050/mo rent supports operations. Total monthly income totals $3,050/mo and a $1,596/mo payment preserves $731/mo for cash returns. Annual cash flow comes to $8,777/yr on $108,066 deployed, and return on cash invested reaches 28.03% in year one. Equity gained on principal adds $2,104/yr, and five-year appreciation sums $90,065 alongside rental yield of 11.23%. Five-year ROI measures 147.63% and total cumulative return in cash totals $159,540.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,050/mo property income versus a $1,596/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78621, Elgin, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,834 (100%) |
| Owner Occupied HU | 9,052 (76.5%) |
| Renter Occupied HU | 2,160 (18.3%) |
| Vacant Housing Units | 622 ( 5.3%) |
| Median Home Value | $357,342 |
| Average Home Value | $417,153 |
Housing Distribution
Address Breakdown
Residential
11,094
Single Family
10,748
Multi-Family
346
Businesses
658
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
