Kingston Plan, Cresson Estates, Cresson, TX, 76035 | $784/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Kingston Plan, Cresson Estates, Cresson, TX, 76035 | $784/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2030 sft

5403 Ashworth Ct, Granbury, TX, 76048

3 Bed
3 Bath
2144 sft

9031 Bontura Rd, Granbury, TX, 76049

3 Bed
2 Bath
2204 sft

7310 Paluxy Hwy, Tolar, TX, 76476

3 Bed
3 Bath
3212 sft

908 Waterpoint Ct E, Granbury, TX, 76048

Nearby investment properties with comparable prices

3 Bed
2 Bath
1712 sft

406 Timberline Dr, Granbury, TX, 76048

3 Bed
2 Bath
1801 sft

4905 Wichita St, Granbury, TX, 76048

3 Bed
2 Bath
1455 sft

1149 Avery Rd, Granbury, TX, 76049

3 Bed
2 Bath
1532 sft

1112 College Ave, Glen Rose, TX, 76043

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Cresson at Kingston Plan, Cresson Estates, Cresson, TX, 76035 at $323,990 posts ROI 28.67% with $784/mo cash flow from $3,088/mo rent. Total monthly income equals $3,088/mo, and annual cash flow records $9,406/yr on $107,403 to close. Return on cash invested measures 28.67% and rental yield reads 11.44% at the current $323,990. Equity gained on principal adds $2,091/yr, and 5% annual appreciation supports $89,512 by year five. Five-year ROI prints 151.02% and total cumulative return in cash totals $162,200.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,088/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Kingston is a single story home that offers 4 bedrooms, 2 bathrooms and approx 2,079 sq. ft. of living space. As you enter the inviting foyer, you'll pass three secondary bedrooms, as well as the secondary bathroom. You'll next enter the open concept kitchen which features stainless steel appliances with gas range, granite countertops, and oversized kitchen island. The dining area flows into the living room, which has plenty of natural lighting and leads to a large covered back patio. The private main bedroom suite is located off the living room and features a huge walk-in closet and large walk-in shower with white subway tile surround. Additional features include tankless water heater, ceramic tile flooring in the entry, halls, living and wet areas, and full yard sod, landscaping and irrigation. The Kingston includes our HOME IS CONNECTED base package. Using one central hub that talks to all the devices in your home, you can control the lights, thermostat and locks, all from your cellular device. Photos shown here may not depict the specified home and features and are included for illustration purposes only. Elevations, exterior/ interior colors, options, available upgrades, and standard features will vary in each community and may change without notice. May include options, elevations, and upgrades (such as patio covers, front porches, stone options, and lot premiums) that require an additional charge. Landscaping and furnishings are dcor items and are not include

Neighborhood Data

Neighborhood data shown for ZIP Code: 76035, Cresson, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,204 (100%)
Owner Occupied HU	812 (67.4%)
Renter Occupied HU	266 (22.1%)
Vacant Housing Units	126 (10.5%)
Median Home Value	$460,902
Average Home Value	$528,048