Madison Plan, Heath Golf and Yacht ClubGng6db HeathTX75032
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 Gng6db Heath at Madison Plan, Heath Golf and Yacht Club, Gng6db Heath, TX, 75032 priced at $686,990 converts $4,262/mo rent into after a $3,362/mo obligation. Total monthly income equals $4,262/mo. Return on cash invested prints 16.75% in year one, and rental yield reads 7.44% against a $686,990 entry. Equity gained on principal adds $4,433/yr, while 5% annual appreciation compiles into $189,803 by year five. Five-year ROI reaches 87.12% and total cumulative return in cash sums $196,907. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,262/mo property income covering a $3,362/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75032, Rockwall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,162 (100%) |
| Owner Occupied HU | 10,746 (70.9%) |
| Renter Occupied HU | 3,615 (23.8%) |
| Vacant Housing Units | 801 ( 5.3%) |
| Median Home Value | $528,692 |
| Average Home Value | $584,841 |
Housing Distribution
Address Breakdown
Residential
14,792
Single Family
12,789
Multi-Family
2,003
Businesses
738
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Beazer Homes
Mls Name: Beazer Homes
Mls Provider:
Mls ID: #N/A