Kingston PC Plan, Broadmoor EstatesRed 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 Kingston PC Plan, Broadmoor Estates, Red Oak, TX, 75154 with 5% annual appreciation on a $859,950 basis while $6,966/mo rent supports operations. Total monthly income totals $6,966/mo and a $4,209/mo payment preserves $851/mo for cash returns. Annual cash flow comes to $10,209/yr on $282,924 deployed, and return on cash invested reaches 23.67% in year one. Equity gained on principal adds $5,549/yr, and five-year appreciation sums $237,588 alongside rental yield of 9.72%. Five-year ROI measures 124.19% and total cumulative return in cash totals $351,349.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $6,966/mo property income versus a $4,209/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
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