Hilton FSW Plan, Hidden Lakes EstatesDesotoTX75115
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 Desoto at Hilton FSW Plan, Hidden Lakes Estates, Desoto, TX, 75115 offers a 9.03% rental yield on a $535,950 purchase with $4,032/mo rent. Total monthly income registers $4,032/mo, and a $2,623/mo payment leaves $221/mo available for distribution. Annual cash flow reaches $2,652/yr on $176,328 to close, and return on cash invested stands at 21.56% in year one. Equity gained on principal adds $3,458/yr while 5% annual appreciation supports $148,073 over five years. Portfolio math shows five-year ROI at 112.89% and total cumulative return in cash at $199,059. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,032/mo property income against a $2,623/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75115, Desoto, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,601 (100%) |
| Owner Occupied HU | 14,276 (63.2%) |
| Renter Occupied HU | 7,569 (33.5%) |
| Vacant Housing Units | 756 ( 3.3%) |
| Median Home Value | $329,245 |
| Average Home Value | $362,947 |
Housing Distribution
Address Breakdown
Residential
21,700
Single Family
17,279
Multi-Family
4,421
Businesses
1,104
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices