Seaberry II Plan, Crystal Lake EstatesRed OakTX75154
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 Red Oak at Seaberry II Plan, Crystal Lake Estates, Red Oak, TX, 75154 priced at $601,990 converts $6,377/mo rent into $2,097/mo cash flow after a $2,946/mo obligation. Total monthly income equals $6,377/mo, and annual cash flow totals $25,159/yr on $198,055 invested. Return on cash invested prints 32.76% in year one, and rental yield reads 12.71% against a $601,990 entry. Equity gained on principal adds $3,885/yr, while 5% annual appreciation compiles into $166,319 by year five. Five-year ROI reaches 172.96% and total cumulative return in cash sums $342,552. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $6,377/mo property income covering a $2,946/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75154, Red Oak, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,844 (100%) |
| Owner Occupied HU | 14,515 (77.0%) |
| Renter Occupied HU | 3,735 (19.8%) |
| Vacant Housing Units | 594 ( 3.2%) |
| Median Home Value | $347,833 |
| Average Home Value | $386,647 |
Housing Distribution
Address Breakdown
Residential
18,969
Single Family
17,381
Multi-Family
1,588
Businesses
1,012
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
