Rose Plan, Waverly EstatesJosephineTX75173
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 Josephine at Rose Plan, Waverly Estates, Josephine, TX, 75173 with 5% annual appreciation on a $476,990 basis while $3,499/mo rent supports operations. Total monthly income totals $3,499/mo and a $2,335/mo payment preserves $107/mo for cash returns. Annual cash flow comes to $1,280/yr on $158,122 deployed, and return on cash invested reaches 20.72% in year one. Equity gained on principal adds $3,078/yr, and five-year appreciation sums $131,784 alongside rental yield of 8.8%. Five-year ROI measures 108.38% and total cumulative return in cash totals $171,380.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,499/mo property income versus a $2,335/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
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
