Elgin Plan, Cornerstone, Rockdale, TX, 76567 | $678/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Elgin Plan, Cornerstone, Rockdale, TX, 76567 | $678/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2206 sft

113 Jana Way, Thorndale, TX, 76577

- Bed
2 Bath
1999 sft

2628 County Road 316, Lexington, TX, 78947

2 Bed
1 Bath
1444 sft

4006 FM 486, Thorndale, TX, 76577

3 Bed
2 Bath
2024 sft

600 Sydney Blvd, Thorndale, TX, 76577

Nearby investment properties with comparable prices

3 Bed
2 Bath
1680 sft

2299 County Road 302, Elgin, TX, 78621

3 Bed
2 Bath
2182 sft

Jasmine Plan, Cornerstone, Rockdale, TX, 76567

3 Bed
2 Bath
1433 sft

504 Lydia Ln, Thrall, TX, 76578

4 Bed
3 Bath
1802 sft

23425 Tiny Moons Way, Elgin, TX, 78621

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Rockdale at Elgin Plan, Cornerstone, Rockdale, TX, 76567 with 5% annual appreciation on a $269,990 basis while $2,597/mo rent supports operations. Total monthly income totals $2,597/mo and a $1,321/mo payment preserves $678/mo for cash returns. Annual cash flow comes to $8,130/yr on $89,502 deployed, and return on cash invested reaches 28.99% in year one. Equity gained on principal adds $1,742/yr, and five-year appreciation sums $74,593 alongside rental yield of 11.54%. Five-year ROI measures 152.78% and total cumulative return in cash totals $136,738.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,597/mo property income versus a $1,321/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Elgin is a single-story, 4-bedroom, 2-bathroom home featuring approximately 1,612 square feet of living space. The welcoming foyer leads to the open concept kitchen and living room. The kitchen includes a breakfast bar and corner pantry. The main bedroom, bedroom 1, features a sloped ceiling and attractive bathroom with dual vanities and spacious walk-in closet. The standard covered patio is located off the family room. Additional finishes include granite countertops and stainless-steel appliances. You'll enjoy added security in your new D.R. Horton home with our Home is Connected features. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. With D.R. Horton's simple buying process and ten-year limited warranty, there's no reason to wait! (Prices, plans, dimensions, specifications, features, incentives, and availability are subject to change without notice obligation)

Neighborhood Data

Neighborhood data shown for ZIP Code: 76567, Rockdale, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,335 (100%)
Owner Occupied HU	2,658 (61.3%)
Renter Occupied HU	1,028 (23.7%)
Vacant Housing Units	649 (15.0%)
Median Home Value	$203,413
Average Home Value	$242,253