Martin Plan, Brookshire at Legacy HillsCelinaTX75009
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 Celina at Martin Plan, Brookshire at Legacy Hills, Celina, TX, 75009 uses $172,064 cash to close to unlock $5,204/yr annual cash flow and $434/mo monthly cash flow. Total monthly income runs $4,153/mo, and a $2,560/mo payment keeps the spread at $434/mo. Purchase price stands at $522,990, and rental yield measures 9.53% with $4,153/mo rent. Return on cash invested shows 23.08% in year one, and 5% annual appreciation builds toward $144,492 over five years. Five-year ROI reaches 121.07% and total cumulative return in cash records $208,310. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,153/mo property income covering a $2,560/mo payment rather than investor’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75009, Celina, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,429 (100%) |
| Owner Occupied HU | 11,602 (70.6%) |
| Renter Occupied HU | 2,714 (16.5%) |
| Vacant Housing Units | 2,113 (12.9%) |
| Median Home Value | $589,775 |
| Average Home Value | $647,628 |
Housing Distribution
Address Breakdown
Residential
12,596
Single Family
11,932
Multi-Family
664
Businesses
466
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
