The Aspen Plan, WoodstoneFerrisTX75125
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 Ferris at The Aspen Plan, Woodstone, Ferris, TX, 75125 priced at $405,190 converts $5,459/mo rent into $2,528/mo cash flow after a $1,983/mo obligation. Total monthly income equals $5,459/mo, and annual cash flow totals $30,334/yr on $134,320 invested. Return on cash invested prints 42.49% in year one, and rental yield reads 16.17% against a $405,190 entry. Equity gained on principal adds $2,615/yr, while 5% annual appreciation compiles into $111,947 by year five. Five-year ROI reaches 225.3% and total cumulative return in cash sums $302,629. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,459/mo property income covering a $1,983/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$50 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75125, Ferris, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,181 (100%) |
| Owner Occupied HU | 2,372 (74.6%) |
| Renter Occupied HU | 633 (19.9%) |
| Vacant Housing Units | 176 ( 5.5%) |
| Median Home Value | $250,492 |
| Average Home Value | $274,762 |
Housing Distribution
Address Breakdown
Residential
3,036
Single Family
3,029
Multi-Family
7
Businesses
213
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
