Naples Plan, CornerstoneRockdaleTX76567
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 Rockdale at Naples Plan, Cornerstone, Rockdale, TX, 76567 earns $772/mo cash flow from $2,998/mo rent with a $1,532/mo payment. Total monthly income totals $2,998/mo, and annual cash flow totals $9,267/yr on $103,756 capital. ROI tracks 28.84% on current figures, and rental yield reads 11.49% at a $312,990 purchase. Equity gained on principal adds $2,020/yr, and 5% annual appreciation supports $86,473 over five years. Five-year ROI reaches 151.98% and total cumulative return in cash sums $157,690. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,998/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76567, Rockdale, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,335 (100%) |
| Owner Occupied HU | 2,658 (61.3%) |
| Renter Occupied HU | 1,028 (23.7%) |
| Vacant Housing Units | 649 (15.0%) |
| Median Home Value | $203,413 |
| Average Home Value | $242,253 |
Housing Distribution
Address Breakdown
Residential
4,058
Single Family
3,873
Multi-Family
185
Businesses
399
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
