Daisy Plan, Monterra - Gardens, Fate, TX, 75087 | 8.31% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1655 sft

1001 Harness Ln, Richardson, TX, 75081

4 Bed
2 Bath
1901 sft

1213 Houston Pl, Royse City, TX, 75189

3 Bed
2 Bath
2279 sft

720 Summerfield Dr, Allen, TX, 75002

4 Bed
2 Bath
1818 sft

2908 E Park Blvd, Plano, TX, 75074

Nearby investment properties with comparable prices

3 Bed
3 Bath
1754 sft

767 Panorama Dr, Plano, TX, 75023

4 Bed
3 Bath
3009 sft

802 Feldspar Way, Princeton, TX, 75407

4 Bed
3 Bath
3072 sft

2213 Currents Rd, Princeton, TX, 75407

4 Bed
3 Bath
2370 sft

3996 Poplar Dr, Forney, TX, 75126

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

Total monthly income equals $3,392/mo. Return on cash invested measures 19.23% and rental yield reads 8.31% at the current $489,990. Equity gained on principal adds $3,162/yr, and 5% annual appreciation supports $135,375 by year five. Five-year ROI prints 100.4% and total cumulative return in cash totals $163,077. You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,392/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 75087, Rockwall, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,219 (100%)
Owner Occupied HU	13,800 (80.1%)
Renter Occupied HU	2,757 (16.0%)
Vacant Housing Units	662 ( 3.8%)
Median Home Value	$417,129
Average Home Value	$460,778