Cambridge Plan, Bel Air VillageShermanTX75090
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 Sherman at Cambridge Plan, Bel Air Village, Sherman, TX, 75090 generates $3,046/mo in rent and, after a $1,786/mo payment, leaves $451/mo in cash flow. Total monthly income is $3,046/mo, and annual cash flow is $5,411/yr on $120,994 invested. Return on cash invested sits at 24.38% in year one, and rental yield is 10.01% on a $364,990 entry. Equity gained on principal adds $2,355/yr, while 5% annual appreciation builds toward $100,840 over five years. Five-year ROI reaches 128.02% and total cumulative return in cash sums $154,900. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,046/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: 75090, Sherman, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,606 (100%) |
| Owner Occupied HU | 5,791 (54.6%) |
| Renter Occupied HU | 3,748 (35.3%) |
| Vacant Housing Units | 1,067 (10.1%) |
| Median Home Value | $234,733 |
| Average Home Value | $309,667 |
Housing Distribution
Address Breakdown
Residential
9,743
Single Family
8,913
Multi-Family
830
Businesses
1,352
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
