Inwood F Plan, The Villages At CharlestonRed 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
Investment property for sale in Red Oak at Inwood F Plan, The Villages At Charleston, Red Oak, TX, 75154 listed at $459,950 pairs $4,708/mo rent with a $2,251/mo payment to leave $1,437/mo cash flow. Total monthly income runs $4,708/mo, and annual cash flow reaches $17,249/yr on $152,473 cash to close. Return on cash invested measures 31.22% in year one, and rental yield registers 12.28% at a $459,950 basis. Equity gained on principal adds $2,968/yr, and annual property appreciation at 5% supports $127,076 by year five. Five-year ROI tracks 164.73% and total cumulative return in cash totals $251,170. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,708/mo property income relative to a $2,251/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
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