Rose Plan, Grand HeritageLavonTX75166
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 Lavon at Rose Plan, Grand Heritage, Lavon, TX, 75166 earns $227/mo cash flow from $3,676/mo rent with a $2,374/mo payment. Total monthly income totals $3,676/mo, and annual cash flow totals $2,723/yr on $160,774 capital. ROI tracks 21.6% on current figures, and rental yield reads 9.1% at a $484,990 purchase. Equity gained on principal adds $3,130/yr, and 5% annual appreciation supports $133,994 over five years. Five-year ROI reaches 113.13% and total cumulative return in cash sums $181,883. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,676/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: 75166, Lavon, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,942 (100%) |
| Owner Occupied HU | 3,366 (85.4%) |
| Renter Occupied HU | 259 ( 6.6%) |
| Vacant Housing Units | 317 ( 8.0%) |
| Median Home Value | $503,425 |
| Average Home Value | $530,001 |
Housing Distribution
Address Breakdown
Residential
3,167
Single Family
3,167
Multi-Family
0
Businesses
134
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
