The 2082 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
Investment property for sale in Nolanville at The 2082 Plan, Warrior's Legacy, Nolanville, TX, 76559 uses $105,052 cash to close to unlock $246/yr annual cash flow and $21/mo monthly cash flow. Total monthly income runs $2,274/mo, and a $1,551/mo payment keeps the spread at $21/mo. Purchase price stands at $316,900, and rental yield measures 8.61% with $2,274/mo rent. Return on cash invested shows 20.14% in year one, and 5% annual appreciation builds toward $87,554 over five years. Five-year ROI reaches 105.32% and total cumulative return in cash records $110,642. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,274/mo property income covering a $1,551/mo payment rather than investor’s personal income.
Single Family
Built in 2024
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: Ady • Stylecraft Builders
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A