Rose III Plan, Waverly EstatesAz0sel JosephineTX75173
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 Az0sel Josephine at Rose III Plan, Waverly Estates, Az0sel Josephine, TX, 75173 offers $3,466/mo rent that, after a $2,388/mo payment. Total monthly income is $3,466/mo. Return on cash invested measures 19.88% in year one, and rental yield stands at 8.52% at a $487,990 entry. Equity gained on principal adds $3,149/yr while 5% annual appreciation compounds into $134,823 by year five. Five-year ROI records 103.91% and total cumulative return in cash reaches $168,101. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,466/mo property income versus a $2,388/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: 75173, Nevada, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,511 (100%) |
| Owner Occupied HU | 3,108 (88.5%) |
| Renter Occupied HU | 240 ( 6.8%) |
| Vacant Housing Units | 163 ( 4.6%) |
| Median Home Value | $392,701 |
| Average Home Value | $427,702 |
Housing Distribution
Address Breakdown
Residential
3,142
Single Family
3,141
Multi-Family
1
Businesses
103
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Bloomfield Homes
Mls Name: Bloomfield Homes
Mls Provider:
Mls ID: #N/A