Granbury R Plan, Trails at Cottonwood CreekRockwallTX75087
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 Rockwall at Granbury R Plan, Trails at Cottonwood Creek, Rockwall, TX, 75087 listed at $474,950 pairs $5,573/mo rent with a $2,325/mo payment to leave $2,195/mo cash flow. Total monthly income runs $5,573/mo, and annual cash flow reaches $26,342/yr on $157,446 cash to close. Return on cash invested measures 36.64% in year one, and rental yield registers 14.08% at a $474,950 basis. Equity gained on principal adds $3,065/yr, and annual property appreciation at 5% supports $131,220 by year five. Five-year ROI tracks 193.79% and total cumulative return in cash totals $305,115. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,573/mo property income relative to a $2,325/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75087, Rockwall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,219 (100%) |
| Owner Occupied HU | 13,800 (80.1%) |
| Renter Occupied HU | 2,757 (16.0%) |
| Vacant Housing Units | 662 ( 3.8%) |
| Median Home Value | $417,129 |
| Average Home Value | $460,778 |
Housing Distribution
Address Breakdown
Residential
17,017
Single Family
15,180
Multi-Family
1,837
Businesses
1,839
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices