Hawthorne II Side Entry Plan, Crystal Lake EstatesRed 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
Rental property for sale in Red Oak at Hawthorne II Side Entry Plan, Crystal Lake Estates, Red Oak, TX, 75154 generates $5,314/mo in rent and, after a $2,663/mo payment, leaves $1,445/mo in cash flow. Total monthly income is $5,314/mo, and annual cash flow is $17,342/yr on $178,973 invested. Return on cash invested sits at 29.75% in year one, and rental yield is 11.72% on a $543,990 entry. Equity gained on principal adds $3,510/yr, while 5% annual appreciation builds toward $150,294 over five years. Five-year ROI reaches 156.82% and total cumulative return in cash sums $280,663. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,314/mo property income rather than buyer’s 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
