Plan 224 Plan, Mosaic: Classic Series - 60ft. LotsProsperTX75078
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
Lots, Prosper, TX, 75078 uses $293,794 cash to close to unlock $2,130/yr annual cash flow and $178/mo monthly cash flow. Total monthly income runs $6,528/mo, and a $4,371/mo payment keeps the spread at $178/mo. Purchase price stands at $892,990, and rental yield measures 8.77% with $6,528/mo rent. Return on cash invested shows 20.79% in year one, and 5% annual appreciation builds toward $246,717 over five years. Five-year ROI reaches 108.73% and total cumulative return in cash records $319,435. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,528/mo property income covering a $4,371/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: 75078, Prosper, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,313 (100%) |
| Owner Occupied HU | 14,666 (75.9%) |
| Renter Occupied HU | 2,459 (12.7%) |
| Vacant Housing Units | 2,188 (11.3%) |
| Median Home Value | $704,763 |
| Average Home Value | $764,345 |
Housing Distribution
Address Breakdown
Residential
18,014
Single Family
16,310
Multi-Family
1,704
Businesses
1,413
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
