Stonehaven 45 2F Plan, The Villages at Charleston Classic SeriesRed 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
Investment property for sale in Red Oak at Stonehaven 45 2F Plan, The Villages at Charleston Classic Series, Red Oak, TX, 75154 offers a 8.83% rental yield on a $532,950 purchase with $3,922/mo rent. Total monthly income registers $3,922/mo, and a $2,609/mo payment leaves $132/mo available for distribution. Annual cash flow reaches $1,579/yr on $175,341 to close, and return on cash invested stands at 20.96% in year one. Equity gained on principal adds $3,439/yr while 5% annual appreciation supports $147,244 over five years. Portfolio math shows five-year ROI at 109.67% and total cumulative return in cash at $192,297. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,922/mo property income against a $2,609/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
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