Starboard Plan, River RidgeCrandallTX75114
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 Crandall at Starboard Plan, River Ridge, Crandall, TX, 75114 generates $3,162/mo in rent and, after a $1,565/mo payment, leaves $888/mo in cash flow. Total monthly income is $3,162/mo, and annual cash flow is $10,658/yr on $106,010 invested. Return on cash invested sits at 29.96% in year one, and rental yield is 11.87% on a $319,790 entry. Equity gained on principal adds $2,064/yr, while 5% annual appreciation builds toward $88,352 over five years. Five-year ROI reaches 158% and total cumulative return in cash sums $167,493. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,162/mo property income rather than buyer’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75114, Crandall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,446 (100%) |
| Owner Occupied HU | 4,703 (86.4%) |
| Renter Occupied HU | 355 ( 6.5%) |
| Vacant Housing Units | 388 ( 7.1%) |
| Median Home Value | $349,344 |
| Average Home Value | $383,560 |
Housing Distribution
Address Breakdown
Residential
4,537
Single Family
4,537
Multi-Family
0
Businesses
204
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
