The Taurus Plan, Heritage Estates at Lake TexomaGordonvilleTX76245
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
Total monthly income runs $1,175/mo, and a $1,394/mo payment. Purchase price stands at $284,900, and rental yield measures 4.95% with $1,175/mo rent. Return on cash invested shows 9.1% in year one, and 5% annual appreciation builds toward $78,713 over five years. Five-year ROI reaches 46.12% and total cumulative return in cash records $43,559. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,175/mo property income covering a $1,394/mo payment rather than investor’s personal income.
Manufactured
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76245, Gordonville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,557 (100%) |
| Owner Occupied HU | 831 (53.4%) |
| Renter Occupied HU | 130 ( 8.3%) |
| Vacant Housing Units | 596 (38.3%) |
| Median Home Value | $251,500 |
| Average Home Value | $307,644 |
Housing Distribution
Address Breakdown
Residential
1,269
Single Family
1,269
Multi-Family
0
Businesses
51
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Miracle Housing
Mls Name: Miracle Housing
Mls ID: #N/A