Plan Rubens Plan, Waterscape: 40ft. lotsRoyse CityTX75189
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 Royse City at Plan Rubens Plan, Waterscape: 40ft. lots, Royse City, TX, 75189 priced at $336,990 pairs $2,809/mo rent with $413/mo cash flow after a $1,649/mo payment. Total monthly income equals $2,809/mo, and annual cash flow comes to $4,956/yr on $111,712 invested. Return on cash invested is 24.35% in year one, and rental yield stands at 10% on a $336,990 basis. Equity gained on principal adds $2,175/yr, and 5% annual appreciation accumulates to $93,104 by year five. Five-year ROI measures 127.87% and total cumulative return in cash reaches $142,845. For financing, Ziffy Mortgage’s DSCR program evaluates $2,809/mo property income against a $1,649/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: 75189, Royse City, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,871 (100%) |
| Owner Occupied HU | 18,051 (86.5%) |
| Renter Occupied HU | 1,937 ( 9.3%) |
| Vacant Housing Units | 883 ( 4.2%) |
| Median Home Value | $366,037 |
| Average Home Value | $408,538 |
Housing Distribution
Address Breakdown
Residential
19,440
Single Family
19,006
Multi-Family
434
Businesses
690
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Highland Homes
Mls Name: Highland Homes
Mls Provider:
Mls ID: #N/A