Hawthorne Plan, Waverly EstatesL5ocuc JosephineTX75173
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 L5ocuc Josephine at Hawthorne Plan, Waverly Estates, L5ocuc Josephine, TX, 75173 priced at $402,990 pairs $3,466/mo rent with $601/mo cash flow after a $1,972/mo payment. Total monthly income equals $3,466/mo, and annual cash flow comes to $7,209/yr on $133,591 invested. Return on cash invested is 25.3% in year one, and rental yield stands at 10.32% on a $402,990 basis. Equity gained on principal adds $2,600/yr, and 5% annual appreciation accumulates to $111,339 by year five. Five-year ROI measures 132.98% and total cumulative return in cash reaches $177,655. For financing, Ziffy Mortgage’s DSCR program evaluates $3,466/mo property income against a $1,972/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75173, Nevada, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,511 (100%) |
| Owner Occupied HU | 3,108 (88.5%) |
| Renter Occupied HU | 240 ( 6.8%) |
| Vacant Housing Units | 163 ( 4.6%) |
| Median Home Value | $392,701 |
| Average Home Value | $427,702 |
Housing Distribution
Address Breakdown
Residential
3,142
Single Family
3,141
Multi-Family
1
Businesses
103
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Bloomfield Homes
Mls Name: Bloomfield Homes
Mls Provider:
Mls ID: #N/A