Morrow Plan, Creekview : Fossil Ridge CottagePilot PointTX76258
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 Pilot Point at Morrow Plan, Creekview: Fossil Ridge Cottage, Pilot Point, TX, 76258 priced at $320,999 pairs $2,608/mo rent with $325/mo cash flow after a $1,571/mo payment. Total monthly income equals $2,608/mo, and annual cash flow comes to $3,905/yr on $106,411 invested. Return on cash invested is 23.58% in year one, and rental yield stands at 9.75% on a $320,999 basis. Equity gained on principal adds $2,071/yr, and 5% annual appreciation accumulates to $88,686 by year five. Five-year ROI measures 123.76% and total cumulative return in cash reaches $131,693. For financing, Ziffy Mortgage’s DSCR program evaluates $2,608/mo property income against a $1,571/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76258, Pilot Point, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,698 (100%) |
| Owner Occupied HU | 2,711 (73.3%) |
| Renter Occupied HU | 673 (18.2%) |
| Vacant Housing Units | 314 ( 8.5%) |
| Median Home Value | $493,673 |
| Average Home Value | $581,971 |
Housing Distribution
Address Breakdown
Residential
3,438
Single Family
3,358
Multi-Family
80
Businesses
320
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Lennar
Mls Name: Lennar Homes
Mls Provider:
Mls ID: #N/A