Pasadena ESP Plan, Heritage RanchShermanTX75092
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 Sherman at Pasadena ESP Plan, Heritage Ranch, Sherman, TX, 75092 generates $2,700/mo in rent and, after a $1,771/mo payment, leaves $127/mo in cash flow. Total monthly income is $2,700/mo, and annual cash flow is $1,521/yr on $119,970 invested. Return on cash invested sits at 21.18% in year one, and rental yield is 8.95% on a $361,900 entry. Equity gained on principal adds $2,335/yr, while 5% annual appreciation builds toward $99,986 over five years. Five-year ROI reaches 110.85% and total cumulative return in cash sums $132,990. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,700/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75092, Sherman, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,481 (100%) |
| Owner Occupied HU | 6,768 (50.2%) |
| Renter Occupied HU | 5,661 (42.0%) |
| Vacant Housing Units | 1,052 ( 7.8%) |
| Median Home Value | $310,571 |
| Average Home Value | $339,861 |
Housing Distribution
Address Breakdown
Residential
13,201
Single Family
9,832
Multi-Family
3,369
Businesses
546
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
