Jasmine Plan, East Oak CreekCommerceTX75428
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 Commerce at Jasmine Plan, East Oak Creek, Commerce, TX, 75428 generates $2,636/mo in rent and, after a $1,649/mo payment, leaves $240/mo in cash flow. Total monthly income is $2,636/mo, and annual cash flow is $2,880/yr on $111,712 invested. Return on cash invested sits at 22.49% in year one, and rental yield is 9.39% on a $336,990 entry. Equity gained on principal adds $2,175/yr, while 5% annual appreciation builds toward $93,104 over five years. Five-year ROI reaches 117.92% and total cumulative return in cash sums $131,733. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,636/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: 75428, Commerce, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,530 (100%) |
| Owner Occupied HU | 1,672 (36.9%) |
| Renter Occupied HU | 2,069 (45.7%) |
| Vacant Housing Units | 789 (17.4%) |
| Median Home Value | $213,864 |
| Average Home Value | $283,327 |
Housing Distribution
Address Breakdown
Residential
4,160
Single Family
3,443
Multi-Family
717
Businesses
278
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
