KINGSTON Plan, Dry CreekBridgeportTX76426
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 Bridgeport at KINGSTON Plan, Dry Creek, Bridgeport, TX, 76426 offers $2,042/mo rent that, after a $1,400/mo payment, leaves $8/mo cash flow. Total monthly income is $2,042/mo, and annual cash flow is $97/yr on $94,806 cash. Return on cash invested measures 20.01% in year one, and rental yield stands at 8.57% at a $285,990 entry. Equity gained on principal adds $1,845/yr while 5% annual appreciation compounds into $79,014 by year five. Five-year ROI records 104.63% and total cumulative return in cash reaches $99,197. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,042/mo property income versus a $1,400/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76426, Bridgeport, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,943 (100%) |
| Owner Occupied HU | 3,224 (65.2%) |
| Renter Occupied HU | 1,136 (23.0%) |
| Vacant Housing Units | 583 (11.8%) |
| Median Home Value | $265,706 |
| Average Home Value | $322,353 |
Housing Distribution
Address Breakdown
Residential
4,560
Single Family
4,297
Multi-Family
263
Businesses
584
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A