Brooke Plan, Cornerstone, Rockdale, TX, 76567 | $633/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Brooke Plan, Cornerstone, Rockdale, TX, 76567 | $633/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1491 sft

Camden Plan, Cornerstone, Rockdale, TX, 76567

3 Bed
2 Bath
1464 sft

105 Hilliard Ave, Lexington, TX, 78947

- Bed
2 Bath
1415 sft

420 Hale St, Lexington, TX, 78947

Airbnb Potential+ 1 more

2 Bed
2 Bath
1830 sft

1150 County Road 432, Taylor, TX, 76574

Nearby investment properties with comparable prices

4 Bed
2 Bath
1502 sft

1802 Pecos Ave, Rockdale, TX, 76567

3 Bed
2 Bath
1344 sft

1384 Private Road 3023, Elgin, TX, 78621

3 Bed
2 Bath
1599 sft

603 Calhoun Dr, Rockdale, TX, 76567

3 Bed
1 Bath
1128 sft

110 S Travis St, Rockdale, TX, 76567

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

Rental property for sale in Rockdale at Brooke Plan, Cornerstone, Rockdale, TX, 76567 generates $2,318/mo in rent and, after a $1,160/mo payment, leaves $633/mo in cash flow. Total monthly income is $2,318/mo, and annual cash flow is $7,592/yr on $78,562 invested. Return on cash invested sits at 29.57% in year one, and rental yield is 11.74% on a $236,990 entry. Equity gained on principal adds $1,529/yr, while 5% annual appreciation builds toward $65,476 over five years. Five-year ROI reaches 155.88% and total cumulative return in cash sums $122,465. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,318/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Brooke is a single-story, 3-bedroom, 2-bathroom home that features approximately 1,391 square feet of living space. This home has an inviting entrance leading to the large family room that opens to the kitchen and dining room. The kitchen features a large breakfast bar and a perfect sized pantry. Our homeowners can enjoy the oversized main bedroom with a large walk-in closet and beautifully designed bathroom. You'll enjoy added security in your new D.R. Horton home with our Home is Connected features. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. With D.R. Horton's simple buying process and ten-year limited warranty, there's no reason to wait! (Prices, plans, dimensions, specifications, features, incentives, and availability are subject to change without notice obligation)

Neighborhood Data

Neighborhood data shown for ZIP Code: 76567, Rockdale, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,335 (100%)
Owner Occupied HU	2,658 (61.3%)
Renter Occupied HU	1,028 (23.7%)
Vacant Housing Units	649 (15.0%)
Median Home Value	$203,413
Average Home Value	$242,253