Rose III Plan, Sonoma VerdeRockwallTX75032
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 Rockwall at Rose III Plan, Sonoma Verde, Rockwall, TX, 75032 priced at $539,990 pairs $4,909/mo rent with $1,069/mo cash flow after a $2,643/mo payment. Total monthly income equals $4,909/mo, and annual cash flow comes to $12,828/yr on $177,657 invested. Return on cash invested is 27.28% in year one, and rental yield stands at 10.91% on a $539,990 basis. Equity gained on principal adds $3,484/yr, and 5% annual appreciation accumulates to $149,189 by year five. Five-year ROI measures 143.59% and total cumulative return in cash reaches $255,095. For financing, Ziffy Mortgage’s DSCR program evaluates $4,909/mo property income against a $2,643/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75032, Rockwall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,162 (100%) |
| Owner Occupied HU | 10,746 (70.9%) |
| Renter Occupied HU | 3,615 (23.8%) |
| Vacant Housing Units | 801 ( 5.3%) |
| Median Home Value | $528,692 |
| Average Home Value | $584,841 |
Housing Distribution
Address Breakdown
Residential
14,792
Single Family
12,789
Multi-Family
2,003
Businesses
738
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
