Danville II - 65' Lot Plan, The Grove Frisco, Frisco, TX, 75035 | 4.02% Rental Yield

For Sale

Listed for sale 5 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2235 sft

Hawthorne Plan, Sutton Fields, Celina, TX, 75009

4 Bed
3 Bath
2604 sft

10715 Copperwood Dr, Frisco, TX, 75035

4 Bed
3 Bath
2574 sft

5501 Broken Bend Dr, McKinney, TX, 75072

3 Bed
2 Bath
1600 sft

1807 Marquette Dr, Richardson, TX, 75081

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

9406 Summerhill Ln #2, Dallas, TX, 75238

4 Bed
5 Bath
3450 sft

2650 Acie Ln, Prosper, TX, 75078

4 Bed
5 Bath
3876 sft

Plan 5042 Plan, Lakewood at Brookhollow, Prosper, TX, 75078

4 Bed
4 Bath
3620 sft

Lake Forest Plan, Providence Cove, McKinney, TX, 75071

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 $3,868/mo. Return on cash invested prints 6.42% in year one, and rental yield reads 4.02% against a $1,155,990 entry. Equity gained on principal adds $7,459/yr, while 5% annual appreciation compiles into $319,379 by year five. Five-year ROI reaches 31.68% and total cumulative return in cash sums $118,638. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,868/mo property income covering a $5,658/mo payment, not borrower’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 75035, Frisco, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	32,487 (100%)
Owner Occupied HU	23,532 (72.4%)
Renter Occupied HU	7,610 (23.4%)
Vacant Housing Units	1,345 ( 4.1%)
Median Home Value	$626,540
Average Home Value	$657,700