Warren Plan, CastlewoodTaylorTX76574
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at Warren Plan, Castlewood, Taylor, TX, 76574 in Taylor is narrow, $23/mo net on $2,400/mo rent after the $1,475/mo debt service, but the property operates at break-even-plus, not a loss. At $327,990 with a 8.78% yield, the long-run equity case via 5% appreciation ($90,618 over five years) and $3,021/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.63 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $127,323.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 6.2% |
| Monthly Cash Flow | $23 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,400 |
| Total Monthly Debt Service | $2,247 |
| DSCR Ratio | 1.07x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$45 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76574, Taylor, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,351 (100%) |
| Owner Occupied HU | 5,731 (68.6%) |
| Renter Occupied HU | 2,140 (25.6%) |
| Vacant Housing Units | 480 ( 5.7%) |
| Median Home Value | $341,462 |
| Average Home Value | $395,207 |
Housing Distribution
Address Breakdown
Residential
8,030
Single Family
7,544
Multi-Family
486
Businesses
791
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
Single Family
Built in 2026
N/A lot
$N/A/sqft
$45 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76574, Taylor, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,351 (100%) |
| Owner Occupied HU | 5,731 (68.6%) |
| Renter Occupied HU | 2,140 (25.6%) |
| Vacant Housing Units | 480 ( 5.7%) |
| Median Home Value | $341,462 |
| Average Home Value | $395,207 |
Housing Distribution
Address Breakdown
Residential
8,030
Single Family
7,544
Multi-Family
486
Businesses
791
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
