Duke R Plan, Villages of Creekwood,Frisco,TX,75036

Investment Highlights

Rental property for sale in Frisco at Duke R Plan, Villages of Creekwood, Frisco, TX, 75036 priced at $789,950 converts $5,629/mo rent into $12/mo cash flow after a $3,866/mo obligation. Total monthly income equals $5,629/mo, and annual cash flow totals $143/yr on $259,894 invested. Return on cash invested prints 20.12% in year one, and rental yield reads 8.55% against a $789,950 entry. Equity gained on principal adds $5,097/yr, while 5% annual appreciation compiles into $218,249 by year five. Five-year ROI reaches 105.12% and total cumulative return in cash sums $273,212. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,629/mo property income covering a $3,866/mo payment, not borrower’s personal income.