Sage Plan, Creekside EstatesTerrellTX75160
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 Terrell at Sage Plan, Creekside Estates, Terrell, TX, 75160 earns $642/mo cash flow from $2,831/mo rent with a $1,483/mo payment. Total monthly income totals $2,831/mo, and annual cash flow totals $7,699/yr on $100,411 capital. ROI tracks 27.58% on current figures, and rental yield reads 11.22% at a $302,900 purchase. Equity gained on principal adds $1,955/yr, and 5% annual appreciation supports $83,686 over five years. Five-year ROI reaches 145.34% and total cumulative return in cash sums $145,942. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,831/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$35 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75160, Terrell, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,701 (100%) |
| Owner Occupied HU | 6,339 (59.2%) |
| Renter Occupied HU | 3,563 (33.3%) |
| Vacant Housing Units | 799 ( 7.5%) |
| Median Home Value | $313,227 |
| Average Home Value | $338,221 |
Housing Distribution
Address Breakdown
Residential
10,259
Single Family
8,530
Multi-Family
1,729
Businesses
1,261
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
