Richmond Plan, Warrior's LegacyNolanvilleTX76559
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 Nolanville at Richmond Plan, Warrior's Legacy, Nolanville, TX, 76559 earns $409/mo cash flow from $2,492/mo rent with a $1,434/mo payment. Total monthly income totals $2,492/mo, and annual cash flow totals $4,902/yr on $97,126 capital. ROI tracks 24.96% on current figures, and rental yield reads 10.21% at a $292,990 purchase. Equity gained on principal adds $1,891/yr, and 5% annual appreciation supports $80,948 over five years. Five-year ROI reaches 131.13% and total cumulative return in cash sums $127,363. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,492/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76559, Nolanville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,914 (100%) |
| Owner Occupied HU | 1,828 (62.7%) |
| Renter Occupied HU | 882 (30.3%) |
| Vacant Housing Units | 204 ( 7.0%) |
| Median Home Value | $297,782 |
| Average Home Value | $325,658 |
Housing Distribution
Address Breakdown
Residential
2,767
Single Family
2,719
Multi-Family
48
Businesses
85
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • D.R. Horton
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A