Lakeway - SH 5414 Plan, Estates at Rockhill, Frisco, TX, 75033 | 6.93% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
5 Bath
3536 sft

1201 Valley Vista Dr, Irving, TX, 75063

4 Bed
4 Bath
3487 sft

706 Graywood Ln, Coppell, TX, 75019

5 Bed
4 Bath
4254 sft

12318 Botanical Ln, Frisco, TX, 75035

4 Bed
4 Bath
3200 sft

3508 Bentley Ct, Plano, TX, 75093

Nearby investment properties with comparable prices

4 Bed
4 Bath
3299 sft

6836 Kingwood Dr, McKinney, TX, 75070

4 Bed
4 Bath
2999 sft

2999W Plan, Mustang Lakes 50', Celina, TX, 75009

5 Bed
6 Bath
3607 sft

4345 Lamplights Dr, Celina, TX, 75078

4 Bed
6 Bath
3614 sft

Plan 1643 Plan, Lakewood Village 70s, Little Elm, TX, 75068

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

Total monthly income equals $5,512/mo. Return on cash invested is 15.18% in year one, and rental yield stands at 6.93% on a $955,000 basis. Equity gained on principal adds $6,162/yr, and 5% annual appreciation accumulates to $263,849 by year five. Five-year ROI measures 78.65% and total cumulative return in cash reaches $247,127. For financing, Ziffy Mortgage’s DSCR program evaluates $5,512/mo property income against a $4,674/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA