Endeavor Plan, Creekview Fossil Ridge, Pilot Point, TX, 76258 | $478/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1970 sft

204 W Park St, Little Elm, TX, 75068

3 Bed
2 Bath
1273 sft

473 N Sierra Trl, Pilot Point, TX, 76258

3 Bed
2 Bath
4000 sft

3008 Grey Wolf Cir, Denton, TX, 76209

3 Bed
2 Bath
1302 sft

712 Dressage Ln, Aubrey, TX, 76227

Nearby investment properties with comparable prices

Pendleton Plan, Village Cooperative of Allen (Active Adults 62+)

2 Bed
2 Bath
1441 sft

Pendleton Plan, Village Cooperative of Allen (Active Adults 62+), Allen, TX, 75013

4 Bed
2 Bath
1440 sft

502 Sheriff Ave, Little Elm, TX, 75068

3 Bed
2 Bath
890 sft

4005 Atlas Dr, Denton, TX, 76209

3 Bed
3 Bath
1360 sft

4000 Belmont Dr, Providence Village, TX, 76227

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

Rental property for sale in Pilot Point at Endeavor Plan, Creekview Fossil Ridge, Pilot Point, TX, 76258 offers $2,448/mo rent that, after a $1,356/mo payment, leaves $478/mo cash flow. Total monthly income is $2,448/mo, and annual cash flow is $5,736/yr on $91,822 cash. Return on cash invested measures 26.16% in year one, and rental yield stands at 10.61% at a $276,990 entry. Equity gained on principal adds $1,787/yr while 5% annual appreciation compounds into $76,527 by year five. Five-year ROI records 137.54% and total cumulative return in cash reaches $126,288. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,448/mo property income versus a $1,356/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 76258, Pilot Point, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,698 (100%)
Owner Occupied HU	2,711 (73.3%)
Renter Occupied HU	673 (18.2%)
Vacant Housing Units	314 ( 8.5%)
Median Home Value	$493,673
Average Home Value	$581,971