Honor Plan, CreeksideRoyse CityTX75189
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 Royse City at Honor Plan, Creekside, Royse City, TX, 75189 offers $3,210/mo rent that, after a $1,869/mo payment, leaves $448/mo cash flow. Total monthly income is $3,210/mo, and annual cash flow is $5,382/yr on $126,600 cash. Return on cash invested measures 24.16% in year one, and rental yield stands at 10.09% at a $381,900 entry. Equity gained on principal adds $2,464/yr while 5% annual appreciation compounds into $105,512 by year five. Five-year ROI records 127.02% and total cumulative return in cash reaches $160,809. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,210/mo property income versus a $1,869/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$46 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75189, Royse City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,871 (100%) |
| Owner Occupied HU | 18,051 (86.5%) |
| Renter Occupied HU | 1,937 ( 9.3%) |
| Vacant Housing Units | 883 ( 4.2%) |
| Median Home Value | $366,037 |
| Average Home Value | $408,538 |
Housing Distribution
Address Breakdown
Residential
19,440
Single Family
19,006
Multi-Family
434
Businesses
690
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • RockWell Homes
Mls Name: RockWell Homes
Mls ID: #N/A