Violet III Plan, WoodstoneAubreyTX76227
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 Aubrey at Violet III Plan, Woodstone, Aubrey, TX, 76227 listed at $480,990 pairs $5,176/mo rent with a $2,354/mo payment to leave $1,756/mo cash flow. Total monthly income runs $5,176/mo, and annual cash flow reaches $21,070/yr on $159,448 cash to close. Return on cash invested measures 33.12% in year one, and rental yield registers 12.91% at a $480,990 basis. Equity gained on principal adds $3,104/yr, and annual property appreciation at 5% supports $132,889 by year five. Five-year ROI tracks 174.91% and total cumulative return in cash totals $278,895. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,176/mo property income relative to a $2,354/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76227, Aubrey, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,420 (100%) |
| Owner Occupied HU | 23,091 (78.5%) |
| Renter Occupied HU | 4,666 (15.9%) |
| Vacant Housing Units | 1,663 ( 5.7%) |
| Median Home Value | $479,180 |
| Average Home Value | $571,581 |
Housing Distribution
Address Breakdown
Residential
29,729
Single Family
25,985
Multi-Family
3,744
Businesses
756
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
