Vail Plan, Rio Vista at Kelly Ranch, Aledo, TX, 76008 | 7.07% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Vail Plan, Rio Vista at Kelly Ranch, Aledo, TX, 76008 | 7.07% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Villanova Plan, Rio Vista at Kelly Ranch

3 Bed
3 Bath
2900 sft

Villanova Plan, Rio Vista at Kelly Ranch, Aledo, TX, 76008

Classic - Tulane Plan, Rio Vista at Kelly Ranch

3 Bed
2 Bath
2430 sft

Classic - Tulane Plan, Rio Vista at Kelly Ranch, Aledo, TX, 76008

Classic - Yale Plan, Rio Vista at Kelly Ranch

3 Bed
3 Bath
2610 sft

Classic - Yale Plan, Rio Vista at Kelly Ranch, Aledo, TX, 76008

Classic - Vanderbilt Plan, Rio Vista at Kelly Ranch

3 Bed
3 Bath
2560 sft

Classic - Vanderbilt Plan, Rio Vista at Kelly Ranch, Aledo, TX, 76008

Nearby investment properties with comparable prices

4 Bed
3 Bath
2619 sft

2220 Vienna Dr, Granbury, TX, 76048

- Bed
- Bath
- sft

Keaton Eagles Ridge Dr, Weatherford, TX, 76087

- Bed
- Bath
- sft

Keaton Thompson Rd, Weatherford, TX, 76087

4 Bed
4 Bath
2545 sft

2609 Candlestick Dr, Granbury, TX, 76049

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Aledo at Vail Plan, Rio Vista at Kelly Ranch, Aledo, TX, 76008 listed at $609,990 pairs $3,594/mo rent with a $2,986/mo payment. Total monthly income runs $3,594/mo. Return on cash invested measures 14.27% in year one, and rental yield registers 7.07% at a $609,990 basis. Equity gained on principal adds $3,936/yr, and annual property appreciation at 5% supports $168,529 by year five. Five-year ROI tracks 74.25% and total cumulative return in cash totals $149,008. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,594/mo property income relative to a $2,986/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2025

N/A lot

$N/A/sqft

$225 monthly HOA

More details about the property

Discover The Vail - a 2,638 sq. ft. single-story home blending classic design with modern amenities. This home offers 3 bedrooms, 2.5 baths, a versatile flex/game room, and a coveted 3-car garage. The open-concept living spaces are perfect for entertaining, family time, or relaxing in the spacious Great Room with ceiling treatment and a seamless view to the exterior. The kitchen, with upgraded built-in stainless appliances, a central island, and abundant cabinetry, is designed for both functionality and style. The owner's suite is a light-filled sanctuary with a tray ceiling, dual vanities, a free-standing tub, and a glass-enclosed shower, plus a generous walk-in closet with optional laundry access. A private study at the front can also be optioned into a 4th bedroom with a full bath. The flex/game room offers endless possibilities and can be optioned as a dedicated media room. Ceiling treatments in 5 locations enhance the home's appeal. The Vail plan is flexible, allowing up to 5 bedrooms and 4 baths, perfectly balancing spaciousness and functionality.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76008, Aledo, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,914 (100%)
Owner Occupied HU	8,685 (87.6%)
Renter Occupied HU	749 ( 7.6%)
Vacant Housing Units	480 ( 4.8%)
Median Home Value	$528,969
Average Home Value	$590,314