Edgewater F Plan, The Villages At CharlestonRed OakTX75154
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 Red Oak at Edgewater F Plan, The Villages At Charleston, Red Oak, TX, 75154 earns $1,378/mo cash flow from $4,294/mo rent with a $2,007/mo payment. Total monthly income totals $4,294/mo, and annual cash flow totals $16,539/yr on $135,898 capital. ROI tracks 32.08% on current figures, and rental yield reads 12.57% at a $409,950 purchase. Equity gained on principal adds $2,645/yr, and 5% annual appreciation supports $113,262 over five years. Five-year ROI reaches 169.33% and total cumulative return in cash sums $230,120. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,294/mo property income instead of your personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75154, Red Oak, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,844 (100%) |
| Owner Occupied HU | 14,515 (77.0%) |
| Renter Occupied HU | 3,735 (19.8%) |
| Vacant Housing Units | 594 ( 3.2%) |
| Median Home Value | $347,833 |
| Average Home Value | $386,647 |
Housing Distribution
Address Breakdown
Residential
18,969
Single Family
17,381
Multi-Family
1,588
Businesses
1,012
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices