Madison Plan, WaterscapeRoyse CityTX75189
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 Royse City at Madison Plan, Waterscape, Royse City, TX, 75189 priced at $283,990 converts $2,426/mo rent into $406/mo cash flow after a $1,390/mo obligation. Total monthly income equals $2,426/mo, and annual cash flow totals $4,878/yr on $94,143 invested. Return on cash invested prints 25.09% in year one, and rental yield reads 10.25% against a $283,990 entry. Equity gained on principal adds $1,833/yr, while 5% annual appreciation compiles into $78,461 by year five. Five-year ROI reaches 131.87% and total cumulative return in cash sums $124,141. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,426/mo property income covering a $1,390/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75189, Royse City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,871 (100%) |
| Owner Occupied HU | 18,051 (86.5%) |
| Renter Occupied HU | 1,937 ( 9.3%) |
| Vacant Housing Units | 883 ( 4.2%) |
| Median Home Value | $366,037 |
| Average Home Value | $408,538 |
Housing Distribution
Address Breakdown
Residential
19,440
Single Family
19,006
Multi-Family
434
Businesses
690
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • HistoryMaker Homes
Mls Name: HistoryMaker Homes
Mls Provider:
Mls ID: #N/A