Donley Plan, Riverbend at Double EagleCedar CreekTX78612
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 Cedar Creek at Donley Plan, Riverbend at Double Eagle, Cedar Creek, TX, 78612 uses $125,304 cash to close to unlock $181/yr annual cash flow and $15/mo monthly cash flow. Total monthly income runs $2,783/mo, and a $1,850/mo payment keeps the spread at $15/mo. Purchase price stands at $377,990, and rental yield measures 8.84% with $2,783/mo rent. Return on cash invested shows 20.05% in year one, and 5% annual appreciation builds toward $104,432 over five years. Five-year ROI reaches 105.14% and total cumulative return in cash records $131,742. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,783/mo property income covering a $1,850/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$80 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 78612, Cedar Creek, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,349 (100%) |
| Owner Occupied HU | 4,793 (75.5%) |
| Renter Occupied HU | 1,142 (18.0%) |
| Vacant Housing Units | 414 ( 6.5%) |
| Median Home Value | $347,251 |
| Average Home Value | $411,581 |
Housing Distribution
Address Breakdown
Residential
6,245
Single Family
6,245
Multi-Family
0
Businesses
273
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Coventry Homes
Mls Name: Coventry Homes
Mls ID: #N/A