Kingston 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 Kingston Plan, Creekside, Royse City, TX, 75189 priced at $338,990 pairs $3,210/mo rent with $800/mo cash flow after a $1,659/mo payment. Total monthly income equals $3,210/mo, and annual cash flow comes to $9,595/yr on $112,375 invested. Return on cash invested is 28.45% in year one, and rental yield stands at 11.36% on a $338,990 basis. Equity gained on principal adds $2,187/yr, and 5% annual appreciation accumulates to $93,657 by year five. Five-year ROI measures 149.85% and total cumulative return in cash reaches $168,397. For financing, Ziffy Mortgage’s DSCR program evaluates $3,210/mo property income against a $1,659/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No 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 • UnionMain Homes
Mls Name: UnionMain Homes
Mls Provider:
Mls ID: #N/A