Hillcrest 2F (w/Media) Plan, The Villages at Charleston Classic SeriesRed 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 Hillcrest 2F (w/Media) Plan, The Villages at Charleston Classic Series, Red Oak, TX, 75154 generates $4,157/mo in rent and, after a $2,750/mo payment, leaves $161/mo in cash flow. Total monthly income is $4,157/mo, and annual cash flow is $1,936/yr on $184,882 invested. Return on cash invested sits at 21.11% in year one, and rental yield is 8.88% on a $561,950 entry. Equity gained on principal adds $3,626/yr, while 5% annual appreciation builds toward $155,256 over five years. Five-year ROI reaches 110.46% and total cumulative return in cash sums $204,222. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,157/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
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