The Blanco F Plan, The Villages at WestPointeDaytonTX77535
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 Dayton at The Blanco F Plan, The Villages at WestPointe, Dayton, TX, 77535 with 5% annual appreciation on a $271,990 basis while $2,461/mo rent supports operations. Total monthly income totals $2,461/mo and a $1,331/mo payment preserves $527/mo for cash returns. Annual cash flow comes to $6,325/yr on $90,165 deployed, and return on cash invested reaches 26.92% in year one. Equity gained on principal adds $1,755/yr, and five-year appreciation sums $75,146 alongside rental yield of 10.86%. Five-year ROI measures 141.72% and total cumulative return in cash totals $127,778.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,461/mo property income versus a $1,331/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77535, Dayton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,472 (100%) |
| Owner Occupied HU | 10,999 (76.0%) |
| Renter Occupied HU | 2,436 (16.8%) |
| Vacant Housing Units | 1,037 ( 7.2%) |
| Median Home Value | $237,859 |
| Average Home Value | $266,956 |
Housing Distribution
Address Breakdown
Residential
13,579
Single Family
12,828
Multi-Family
751
Businesses
574
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
