Princeton 2R-CW Plan, Trails at Cottonwood Creek, Rowlett, TX, 75089 | $464/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

Princeton 2R-CW Plan, Trails at Cottonwood Creek, Rowlett, TX, 75089 | $464/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2937 sft

9009 Royal Burgess Dr, Rowlett, TX, 75089

5 Bed
4 Bath
4315 sft

10814 Waterview Pkwy, Rowlett, TX, 75089

4 Bed
4 Bath
2704 sft

8526 Royal Star Rd, Rowlett, TX, 75089

5 Bed
4 Bath
3202 sft

9014 Hogan Dr, Rowlett, TX, 75089

Nearby investment properties with comparable prices

4 Bed
4 Bath
3142 sft

2033 Fall Creek Cv, Mesquite, TX, 75181

5 Bed
4 Bath
3558 sft

3512 Granite Rapids Rd, Mesquite, TX, 75181

4 Bed
4 Bath
3065 sft

3913 Henley Ln, Garland, TX, 75043

3 Bed
2 Bath
2040 sft

4112 Pokolodi Cir, Addison, TX, 75001

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

Rental property for sale in Rowlett at Princeton 2R-CW Plan, Trails at Cottonwood Creek, Rowlett, TX, 75089 offers $4,680/mo rent that, after a $2,902/mo payment, leaves $464/mo cash flow. Total monthly income is $4,680/mo, and annual cash flow is $5,563/yr on $195,081 cash. Return on cash invested measures 22.91% in year one, and rental yield stands at 9.47% at a $592,950 entry. Equity gained on principal adds $3,826/yr while 5% annual appreciation compounds into $163,821 by year five. Five-year ROI records 120.13% and total cumulative return in cash reaches $234,354. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,680/mo property income versus a $2,902/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

***Some features shown on layout may be optional. Consult with the Sales Counselor for community plan specific features.*** This 5 bedroom 3 1/2 bathroom plan is designed with a front porch as well as a covered patio, perfect for outdoor relaxation, a dining area, study and powder room, large gourmet kitchen with a butler's pantry and dual vanities in the primary bath. Upstairs includes a game room and media room, great for entertaining or hanging out with the family. Additional features include extensive trim work, custom architectural detail throughout, tile floors in all wet areas, security system and so much more! Don't forget, with every First Texas, Gallery Custom or Harwood Home you will have the flexibility to customize our plans to fit your family perfectly.

Neighborhood Data

Neighborhood data shown for ZIP Code: 75089, Rowlett, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,410 (100%)
Owner Occupied HU	9,643 (77.7%)
Renter Occupied HU	2,333 (18.8%)
Vacant Housing Units	434 ( 3.5%)
Median Home Value	$374,580
Average Home Value	$446,439