Dewberry Plan, Waverly EstatesJosephineTX75173
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 Josephine at Dewberry Plan, Waverly Estates, Josephine, TX, 75173 at $435,990 posts ROI 20.65% with $90/mo cash flow from $3,190/mo rent. Total monthly income equals $3,190/mo, and annual cash flow records $1,075/yr on $144,531 to close. Return on cash invested measures 20.65% and rental yield reads 8.78% at the current $435,990. Equity gained on principal adds $2,813/yr, and 5% annual appreciation supports $120,456 by year five. Five-year ROI prints 108.05% and total cumulative return in cash totals $156,167.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,190/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75173, Nevada, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,511 (100%) |
| Owner Occupied HU | 3,108 (88.5%) |
| Renter Occupied HU | 240 ( 6.8%) |
| Vacant Housing Units | 163 ( 4.6%) |
| Median Home Value | $392,701 |
| Average Home Value | $427,702 |
Housing Distribution
Address Breakdown
Residential
3,142
Single Family
3,141
Multi-Family
1
Businesses
103
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
