Premier - Mahogany Plan, The Oaks, Red Oak, TX, 75154 | $102/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Premier - Mahogany Plan, The Oaks, Red Oak, TX, 75154 | $102/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2250 sft

Rockcress Plan, The Oaks, Red Oak, TX, 75154

3 Bed
2 Bath
2187 sft

Rowan Plan, The Oaks, Red Oak, TX, 75154

3 Bed
2 Bath
2098 sft

Jasmine Plan, The Oaks, Red Oak, TX, 75154

3 Bed
3 Bath
2381 sft

Violet Plan, The Oaks, Red Oak, TX, 75154

Nearby investment properties with comparable prices

4 Bed
3 Bath
2369 sft

105 Patrick Henry Dr, Venus, TX, 76084

3 Bed
2 Bath
1850 sft

Mahogany Plan, The Oaks, Red Oak, TX, 75154

5 Bed
3 Bath
2592 sft

122 Presidents Way, Venus, TX, 76084

4 Bed
2 Bath
2040 sft

1501 Millbrook Dr, Midlothian, TX, 76065

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

Explore more listings using simple english

Investment Highlights

Total monthly income runs $2,520/mo, and annual cash flow reaches $1,228/yr on $112,707 cash to close. Return on cash invested measures 21% in year one, and rental yield registers 8.89% at a $339,990 basis. Equity gained on principal adds $2,194/yr, and annual property appreciation at 5% supports $93,933 by year five. Five-year ROI tracks 109.91% and total cumulative return in cash totals $123,879. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,520/mo property income relative to a $1,664/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Find your new home in Red Oak at The Oaks. This area's most sought-after community offers affordable elegance - presenting a scenic park, walking trails, pool, and more. Here you'll discover entertainment for the whole family right within your reach. This community will boast amenities to encourage togetherness and well-being, including a spacious playground, tranquil park, hike and bike trails, and a sparkling pool. Round up the family and take a short drive to Bear Creek Park, which features hiking trails, fishing piers/ponds, eight pavilions, a climbing rock, and acres of trees and walking paths. Plan your next weekend adventure at the Ellis County Museum, Hawaiian Falls Waterpark, or the famous Galaxy Drive-In Theater, which you can access easily. Some additional local amenities you can take advantage of include Joe Pool Lake and Cedar Hill State Park. The community features close proximity to Downtown Dallas for easy access to employment centers in Red Oak, Dallas, and Waxahachie. Brightland Homes at The Oaks community will feature stunning floor plans, which offer open layouts, and an array of standard features.

Neighborhood Data

Neighborhood data shown for ZIP Code: 75154, Red Oak, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,844 (100%)
Owner Occupied HU	14,515 (77.0%)
Renter Occupied HU	3,735 (19.8%)
Vacant Housing Units	594 ( 3.2%)
Median Home Value	$347,833
Average Home Value	$386,647