Reagan Select F Plan, Brookfield Select SeriesMelissaTX75454
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 Melissa at Reagan Select F Plan, Brookfield Select Series, Melissa, TX, 75454 offers $3,390/mo rent that, after a $2,080/mo payment, leaves $368/mo cash flow. Total monthly income is $3,390/mo, and annual cash flow is $4,416/yr on $140,871 cash. Return on cash invested measures 23.04% in year one, and rental yield stands at 9.57% at a $424,950 entry. Equity gained on principal adds $2,742/yr while 5% annual appreciation compounds into $117,406 by year five. Five-year ROI records 120.89% and total cumulative return in cash reaches $170,305. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,390/mo property income versus a $2,080/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
Neighborhood Data
Neighborhood data shown for ZIP Code: 75454, Melissa, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,378 (100%) |
| Owner Occupied HU | 7,662 (81.7%) |
| Renter Occupied HU | 1,094 (11.7%) |
| Vacant Housing Units | 622 ( 6.6%) |
| Median Home Value | $562,846 |
| Average Home Value | $591,690 |
Housing Distribution
Address Breakdown
Residential
7,880
Single Family
7,524
Multi-Family
356
Businesses
319
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices