Humble Plan, TrailwoodRoanokeTX76262
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 Roanoke at Humble Plan, Trailwood, Roanoke, TX, 76262 priced at $729,990 converts $8,228/mo rent into $3,037/mo cash flow after a $3,573/mo obligation. Total monthly income equals $8,228/mo, and annual cash flow totals $36,442/yr on $240,167 invested. Return on cash invested prints 35.23% in year one, and rental yield reads 13.53% against a $729,990 entry. Equity gained on principal adds $4,711/yr, while 5% annual appreciation compiles into $201,683 by year five. Five-year ROI reaches 186.21% and total cumulative return in cash sums $447,203. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $8,228/mo property income covering a $3,573/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76262, Roanoke, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,094 (100%) |
| Owner Occupied HU | 11,796 (65.2%) |
| Renter Occupied HU | 5,240 (29.0%) |
| Vacant Housing Units | 1,058 ( 5.8%) |
| Median Home Value | $607,697 |
| Average Home Value | $702,771 |
Housing Distribution
Address Breakdown
Residential
17,546
Single Family
13,611
Multi-Family
3,935
Businesses
1,307
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices