Lockhart Plan, Saddle Star EstatesRockwallTX75087
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 Rockwall at Lockhart Plan, Saddle Star Estates, Rockwall, TX, 75087 earns $405/mo cash flow from $5,027/mo rent with a $3,181/mo payment. Total monthly income totals $5,027/mo, and annual cash flow totals $4,862/yr on $213,847 capital. ROI tracks 22.33% on current figures, and rental yield reads 9.28% at a $649,990 purchase. Equity gained on principal adds $4,194/yr, and 5% annual appreciation supports $179,580 over five years. Five-year ROI reaches 117.05% and total cumulative return in cash sums $250,307. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $5,027/mo property income instead of your personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75087, Rockwall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,219 (100%) |
| Owner Occupied HU | 13,800 (80.1%) |
| Renter Occupied HU | 2,757 (16.0%) |
| Vacant Housing Units | 662 ( 3.8%) |
| Median Home Value | $417,129 |
| Average Home Value | $460,778 |
Housing Distribution
Address Breakdown
Residential
17,017
Single Family
15,180
Multi-Family
1,837
Businesses
1,839
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices