Washington - A1 Plan, Waterside at Cedar Creek, Abilene, TX, 79602 | $742/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1178 sft

2518 S 22nd St, Abilene, TX, 79605

4 Bed
1 Bath
1509 sft

5274 Questa Dr, Abilene, TX, 79605

2 Bed
1 Bath
1712 sft

2902 Vine St, Abilene, TX, 79602

3 Bed
2 Bath
2106 sft

2402 Stonecrest Dr, Abilene, TX, 79606

Nearby investment properties with comparable prices

3 Bed
2 Bath
1140 sft

5273 Pueblo Dr, Abilene, TX, 79605

3 Bed
2 Bath
1120 sft

1125 Market St, Tye, TX, 79563

Rental Income+ 1 more

3 Bed
2 Bath
1104 sft

3373 S 5th St, Abilene, TX, 79605

4 Bed
2 Bath
1002 sft

5233 Questa Dr, Abilene, TX, 79605

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

Return on cash invested sits at 33.33% in year one, and rental yield is 12.98% on a $199,990 entry. Equity gained on principal adds $1,291/yr, while 5% annual appreciation builds toward $55,254 over five years. Five-year ROI reaches 176.05% and total cumulative return in cash sums $116,717. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,164/mo property income rather than buyer’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 79602, Abilene, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,088 (100%)
Owner Occupied HU	7,418 (66.9%)
Renter Occupied HU	2,672 (24.1%)
Vacant Housing Units	998 ( 9.0%)
Median Home Value	$242,095
Average Home Value	$274,020