Dewberry II Plan, East Oak CreekCommerceTX75428
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 Commerce at Dewberry II Plan, East Oak Creek, Commerce, TX, 75428 priced at $381,990 converts $3,535/mo rent into $818/mo cash flow after a $1,870/mo obligation. Total monthly income equals $3,535/mo, and annual cash flow totals $9,819/yr on $126,630 invested. Return on cash invested prints 27.66% in year one, and rental yield reads 11.11% against a $381,990 entry. Equity gained on principal adds $2,465/yr, while 5% annual appreciation compiles into $105,537 by year five. Five-year ROI reaches 145.65% and total cumulative return in cash sums $184,441. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,535/mo property income covering a $1,870/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75428, Commerce, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,530 (100%) |
| Owner Occupied HU | 1,672 (36.9%) |
| Renter Occupied HU | 2,069 (45.7%) |
| Vacant Housing Units | 789 (17.4%) |
| Median Home Value | $213,864 |
| Average Home Value | $283,327 |
Housing Distribution
Address Breakdown
Residential
4,160
Single Family
3,443
Multi-Family
717
Businesses
278
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
