Crestwood FSW (w/Media) Plan, Cambridge EstatesProsperTX75078
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 Prosper at Crestwood FSW (w/Media) Plan, Cambridge Estates, Prosper, TX, 75078 generates $6,980/mo in rent and, after a $4,444/mo payment, leaves $523/mo in cash flow. Total monthly income is $6,980/mo, and annual cash flow is $6,280/yr on $298,716 invested. Return on cash invested sits at 22.16% in year one, and rental yield is 9.23% on a $907,950 entry. Equity gained on principal adds $5,859/yr, while 5% annual appreciation builds toward $250,850 over five years. Five-year ROI reaches 116.12% and total cumulative return in cash sums $346,860. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,980/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75078, Prosper, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,313 (100%) |
| Owner Occupied HU | 14,666 (75.9%) |
| Renter Occupied HU | 2,459 (12.7%) |
| Vacant Housing Units | 2,188 (11.3%) |
| Median Home Value | $704,763 |
| Average Home Value | $764,345 |
Housing Distribution
Address Breakdown
Residential
18,014
Single Family
16,310
Multi-Family
1,704
Businesses
1,413
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices