Crossvine Plan, Lilybrooke at Legacy HillsCelinaTX75009
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 Celina at Crossvine Plan, Lilybrooke at Legacy Hills, Celina, TX, 75009 offers $3,320/mo rent that, after a $1,840/mo payment, leaves $647/mo cash flow. Total monthly income is $3,320/mo, and annual cash flow is $7,759/yr on $124,641 cash. Return on cash invested measures 26.13% in year one, and rental yield stands at 10.6% at a $375,990 entry. Equity gained on principal adds $2,426/yr while 5% annual appreciation compounds into $103,879 by year five. Five-year ROI records 137.44% and total cumulative return in cash reaches $171,302. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,320/mo property income versus a $1,840/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75009, Celina, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,429 (100%) |
| Owner Occupied HU | 11,602 (70.6%) |
| Renter Occupied HU | 2,714 (16.5%) |
| Vacant Housing Units | 2,113 (12.9%) |
| Median Home Value | $589,775 |
| Average Home Value | $647,628 |
Housing Distribution
Address Breakdown
Residential
12,596
Single Family
11,932
Multi-Family
664
Businesses
466
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
