Mahogany Plan, The Oaks, Red Oak, TX, 75154 | $102/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Mahogany Plan, The Oaks, Red Oak, TX, 75154 | $102/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1824 sft

1320 Beaumont, Red Oak, TX, 75154

3 Bed
3 Bath
2187 sft

Rowan Plan, The Oaks, Red Oak, TX, 75154

3 Bed
2 Bath
1824 sft

Basswood II Plan, The Oaks, Red Oak, TX, 75154

3 Bed
2 Bath
1824 sft

Basswood II Plan, The Oaks, Red Oak, TX, 75154

Nearby investment properties with comparable prices

3 Bed
2 Bath
1850 sft

Premier - Mahogany Plan, The Oaks, Red Oak, TX, 75154

4 Bed
3 Bath
2369 sft

105 Patrick Henry Dr, Venus, TX, 76084

5 Bed
3 Bath
2592 sft

122 Presidents Way, Venus, TX, 76084

4 Bed
2 Bath
2973 sft

403 Gingerbread Ln, Waxahachie, TX, 75165

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

Rental property for sale in Red Oak at Mahogany Plan, The Oaks, Red Oak, TX, 75154 generates $2,520/mo in rent and, after a $1,664/mo payment, leaves $102/mo in cash flow. Total monthly income is $2,520/mo, and annual cash flow is $1,228/yr on $112,707 invested. Return on cash invested sits at 21% in year one, and rental yield is 8.89% on a $339,990 entry. Equity gained on principal adds $2,194/yr, while 5% annual appreciation builds toward $93,933 over five years. Five-year ROI reaches 109.91% and total cumulative return in cash sums $123,879. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,520/mo property income rather than buyer’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

The Mahogany delivers the warmth of home with design that adapts to your lifestyle. The wide-open living area anchors the home with an inviting family room, casual dining space, and island kitchen that are ideal for entertaining or quiet evenings at home. The primary suite is privately situated at the back of the home, featuring dual sinks and generous closet space. Two additional secondary bedrooms and a centrally located bathroom provide comfort for guests or family. Whether you're relaxing under the covered patio, hosting indoors, or simply enjoying the moment, the Mahogany makes it feel effortless.

Neighborhood Data

Neighborhood data shown for ZIP Code: 75154, Red Oak, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,844 (100%)
Owner Occupied HU	14,515 (77.0%)
Renter Occupied HU	3,735 (19.8%)
Vacant Housing Units	594 ( 3.2%)
Median Home Value	$347,833
Average Home Value	$386,647