Remington 2FS (w/Media) Plan, Hidden Lakes EstatesDesotoTX75115
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
Investment property for sale in Desoto at Remington 2FS (w/Media) Plan, Hidden Lakes Estates, Desoto, TX, 75115 uses $201,003 cash to close to unlock $13,053/yr annual cash flow and $1,088/mo monthly cash flow. Total monthly income runs $5,432/mo, and a $2,990/mo payment keeps the spread at $1,088/mo. Purchase price stands at $610,950, and rental yield measures 10.67% with $5,432/mo rent. Return on cash invested shows 26.55% in year one, and 5% annual appreciation builds toward $168,794 over five years. Five-year ROI reaches 139.66% and total cumulative return in cash records $280,722. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,432/mo property income covering a $2,990/mo payment rather than investor’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75115, Desoto, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 22,601 (100%) |
| Owner Occupied HU | 14,276 (63.2%) |
| Renter Occupied HU | 7,569 (33.5%) |
| Vacant Housing Units | 756 ( 3.3%) |
| Median Home Value | $329,245 |
| Average Home Value | $362,947 |
Housing Distribution
Address Breakdown
Residential
21,700
Single Family
17,279
Multi-Family
4,421
Businesses
1,104
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices