Camden Plan, Cornerstone, Rockdale, TX, 76567 | $461/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

Camden Plan, Cornerstone, Rockdale, TX, 76567 | $461/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
2 Bath
1415 sft

420 Hale St, Lexington, TX, 78947

3 Bed
2 Bath
1390 sft

Brooke Plan, Cornerstone, Rockdale, TX, 76567

4 Bed
3 Bath
2057 sft

717 Cedar Ave, Rockdale, TX, 76567

3 Bed
2 Bath
1539 sft

Diana Plan, Cornerstone, Rockdale, TX, 76567

Nearby investment properties with comparable prices

$ 265,000

ROI

Cash Flow/m

3 Bed
1 Bath
1812 sft

104 S 1st St, Thorndale, TX, 76577

4 Bed
2 Bath
1500 sft

23520 Tiny Moons Way, Elgin, TX, 78621

- Bed
- Bath
- sft

1 County Road 440, Thorndale, TX, 76577

3 Bed
2 Bath
1925 sft

706 Rockdale Rd, 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

Investment property for sale in Rockdale at Camden Plan, Cornerstone, Rockdale, TX, 76567 at $264,990 posts ROI 26.2% with $461/mo cash flow from $2,345/mo rent. Total monthly income equals $2,345/mo, and annual cash flow records $5,527/yr on $87,844 to close. Return on cash invested measures 26.2% and rental yield reads 10.62% at the current $264,990. Equity gained on principal adds $1,710/yr, and 5% annual appreciation supports $73,212 by year five. Five-year ROI prints 137.81% and total cumulative return in cash totals $121,056.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,345/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Camden is a single-story, 3-bedrooms, 2-bathroom home featuring approximately 1,501 square feet of living space. The entry opens to two secondary bedrooms and bath with hallway closet. An open concept large combined dining and family area leads into the center kitchen. The kitchen includes a breakfast bar and separate pantry. The main bedroom, bedroom 1, features a sloped ceiling and attractive bathroom with dual vanities and spacious walk-in closet. The standard covered patio is located off the family room. Additional finishes include granite countertops and stainless-steel appliances. 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