San Marino Plan, BaysideRowlettTX75088
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 Rowlett at San Marino Plan, Bayside, Rowlett, TX, 75088 at $450,800 posts ROI 22.83% with $364/mo cash flow from $3,569/mo rent. Total monthly income equals $3,569/mo, and annual cash flow records $4,365/yr on $149,440 to close. Return on cash invested measures 22.83% and rental yield reads 9.5% at the current $450,800. Equity gained on principal adds $2,909/yr, and 5% annual appreciation supports $124,548 by year five. Five-year ROI prints 119.71% and total cumulative return in cash totals $178,901.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,569/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75088, Rowlett, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,432 (100%) |
| Owner Occupied HU | 7,683 (67.2%) |
| Renter Occupied HU | 3,296 (28.8%) |
| Vacant Housing Units | 453 ( 4.0%) |
| Median Home Value | $364,593 |
| Average Home Value | $417,506 |
Housing Distribution
Address Breakdown
Residential
11,663
Single Family
9,146
Multi-Family
2,517
Businesses
915
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices