Dawn Plan, Story Starter AdditionWhitesboroTX76273
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
Investment property for sale in Whitesboro at Dawn Plan, Story Starter Addition, Whitesboro, TX, 76273 uses $101,144 cash to close to unlock $2,744/yr annual cash flow and $229/mo monthly cash flow. Total monthly income runs $2,398/mo, and a $1,493/mo payment keeps the spread at $229/mo. Purchase price stands at $305,109, and rental yield measures 9.43% with $2,398/mo rent. Return on cash invested shows 22.62% in year one, and 5% annual appreciation builds toward $84,296 over five years. Five-year ROI reaches 118.62% and total cumulative return in cash records $119,972. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,398/mo property income covering a $1,493/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76273, Whitesboro, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,795 (100%) |
| Owner Occupied HU | 3,280 (68.4%) |
| Renter Occupied HU | 1,066 (22.2%) |
| Vacant Housing Units | 449 ( 9.4%) |
| Median Home Value | $305,859 |
| Average Home Value | $405,550 |
Housing Distribution
Address Breakdown
Residential
4,416
Single Family
4,340
Multi-Family
76
Businesses
357
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ultra Homes
Mls Name: Ultra Homes
Mls Provider:
Mls ID: #N/A