The 1613 Plan, Warrior's LegacyNolanvilleTX76559
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 Nolanville at The 1613 Plan, Warrior's Legacy, Nolanville, TX, 76559 priced at $294,400 converts $2,239/mo rent into $145/mo cash flow after a $1,441/mo obligation. Total monthly income equals $2,239/mo, and annual cash flow totals $1,745/yr on $97,594 invested. Return on cash invested prints 21.7% in year one, and rental yield reads 9.13% against a $294,400 entry. Equity gained on principal adds $1,900/yr, while 5% annual appreciation compiles into $81,337 by year five. Five-year ROI reaches 113.64% and total cumulative return in cash sums $110,910. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,239/mo property income covering a $1,441/mo payment, not borrower’s personal income.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76559, Nolanville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,914 (100%) |
| Owner Occupied HU | 1,828 (62.7%) |
| Renter Occupied HU | 882 (30.3%) |
| Vacant Housing Units | 204 ( 7.0%) |
| Median Home Value | $297,782 |
| Average Home Value | $325,658 |
Housing Distribution
Address Breakdown
Residential
2,767
Single Family
2,719
Multi-Family
48
Businesses
85
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Stylecraft
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A