Primrose FE Plan, East Oak CreekCommerceTX75428
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 Commerce at Primrose FE Plan, East Oak Creek, Commerce, TX, 75428 priced at $447,990 pairs $4,902/mo rent with $1,716/mo cash flow after a $2,193/mo payment. Total monthly income equals $4,902/mo, and annual cash flow comes to $20,591/yr on $148,509 invested. Return on cash invested is 33.77% in year one, and rental yield stands at 13.13% on a $447,990 basis. Equity gained on principal adds $2,891/yr, and 5% annual appreciation accumulates to $123,771 by year five. Five-year ROI measures 178.4% and total cumulative return in cash reaches $264,935. For financing, Ziffy Mortgage’s DSCR program evaluates $4,902/mo property income against a $2,193/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75428, Commerce, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,530 (100%) |
| Owner Occupied HU | 1,672 (36.9%) |
| Renter Occupied HU | 2,069 (45.7%) |
| Vacant Housing Units | 789 (17.4%) |
| Median Home Value | $213,864 |
| Average Home Value | $283,327 |
Housing Distribution
Address Breakdown
Residential
4,160
Single Family
3,443
Multi-Family
717
Businesses
278
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
