Silverthorne Plan, River Ranch MeadowsDaytonTX77535
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 Dayton at Silverthorne Plan, River Ranch Meadows, Dayton, TX, 77535 listed at $369,990 pairs $3,415/mo rent with a $1,811/mo payment to leave $784/mo cash flow. Total monthly income runs $3,415/mo, and annual cash flow reaches $9,406/yr on $122,652 cash to close. Return on cash invested measures 27.58% in year one, and rental yield registers 11.08% at a $369,990 basis. Equity gained on principal adds $2,387/yr, and annual property appreciation at 5% supports $102,221 by year five. Five-year ROI tracks 145.17% and total cumulative return in cash totals $178,058. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,415/mo property income relative to a $1,811/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77535, Dayton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,472 (100%) |
| Owner Occupied HU | 10,999 (76.0%) |
| Renter Occupied HU | 2,436 (16.8%) |
| Vacant Housing Units | 1,037 ( 7.2%) |
| Median Home Value | $237,859 |
| Average Home Value | $266,956 |
Housing Distribution
Address Breakdown
Residential
13,579
Single Family
12,828
Multi-Family
751
Businesses
574
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices