Cypress II Plan, Providence Commons, C7vbsc Providence Village, TX, 76227 | $169/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2342 sft

4709 N Meadow Ridge Cir, McKinney, TX, 75072

3 Bed
2 Bath
1728 sft

4193 Newton St, The Colony, TX, 75056

3 Bed
3 Bath
1730 sft

2224 Davenport Dr, Roanoke, TX, 76207

3 Bed
2 Bath
1675 sft

2306 Feathering Dr, Frisco, TX, 75034

Nearby investment properties with comparable prices

Eucalyptus Plan, Lilybrooke at Legacy Hills

3 Bed
3 Bath
2635 sft

Eucalyptus Plan, Lilybrooke at Legacy Hills, Celina, TX, 75009

Alissa Plan, Painted Tree Woodland West - Cottages

3 Bed
3 Bath
1523 sft

Alissa Plan, Painted Tree Woodland West - Cottages, McKinney, TX, 75071

Edmonds Plan, Lilybrooke at Legacy Hills

3 Bed
3 Bath
2281 sft

Edmonds Plan, Lilybrooke at Legacy Hills, Celina, TX, 75009

4 Bed
3 Bath
2177 sft

1830 Welsh Rd, Celina, TX, 75009

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 C7vbsc Providence Village at Cypress II Plan, Providence Commons, C7vbsc Providence Village, TX, 76227 priced at $466,990 pairs $3,490/mo rent with $169/mo cash flow after a $2,286/mo payment. Total monthly income equals $3,490/mo, and annual cash flow comes to $2,026/yr on $154,807 invested. Return on cash invested is 21.22% in year one, and rental yield stands at 8.97% on a $466,990 basis. Equity gained on principal adds $3,013/yr, and 5% annual appreciation accumulates to $129,021 by year five. Five-year ROI measures 111.06% and total cumulative return in cash reaches $171,936. For financing, Ziffy Mortgage’s DSCR program evaluates $3,490/mo property income against a $2,286/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 76227, Aubrey, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	29,420 (100%)
Owner Occupied HU	23,091 (78.5%)
Renter Occupied HU	4,666 (15.9%)
Vacant Housing Units	1,663 ( 5.7%)
Median Home Value	$479,180
Average Home Value	$571,581