Waterford I FSW (w/Game) Plan, The Villages at Charleston Classic Series, Red Oak, TX, 75154 | 7.65% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Waterford I FSW (w/Game) Plan, The Villages at Charleston Classic Series, Red Oak, TX, 75154 | 7.65% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2152 sft

1401 Columbia Dr, Midlothian, TX, 76065

4 Bed
3 Bath
2324 sft

6602 Orange Blossom Dr, Midlothian, TX, 76065

3 Bed
2 Bath
1933 sft

10947 Eva Mae Blvd, Midlothian, TX, 76065

3 Bed
2 Bath
1904 sft

816 County Road 207, Alvarado, TX, 76009

Nearby investment properties with comparable prices

Caroline 2F Plan, The Villages at Charleston Classic Series

5 Bed
3 Bath
2683 sft

Caroline 2F Plan, The Villages at Charleston Classic Series, Red Oak, TX, 75154

4 Bed
3 Bath
2658 sft

4601 Hanging Arches Ave, Midlothian, TX, 76065

Hawthorne II Plan, Villages of Walnut Grove

4 Bed
3 Bath
2752 sft

Hawthorne II Plan, Villages of Walnut Grove, Midlothian, TX, 76065

4 Bed
3 Bath
3390 sft

Dartmouth Plan, Ridge Crossing, Waxahachie, TX, 75167

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

Rental property for sale in Red Oak at Waterford I FSW (w/Game) Plan, The Villages at Charleston Classic Series, Red Oak, TX, 75154 priced at $479,950 converts $3,060/mo rent into after a $2,349/mo obligation. Total monthly income equals $3,060/mo. Return on cash invested prints 17.25% in year one, and rental yield reads 7.65% against a $479,950 entry. Equity gained on principal adds $3,097/yr, while 5% annual appreciation compiles into $132,601 by year five. Five-year ROI reaches 89.8% and total cumulative return in cash sums $142,873. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,060/mo property income covering a $2,349/mo payment, not borrower’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

***Some features shown on layout may be optional.. Consult with the Sales Counselor for community plan specific features.*** This plan includes 3 bedrooms, 2 bathrooms, as well as a study and dining area. Enjoy dual vanities in the primary bath, a large kitchen, covered patio and a game room upstairs. Additional features include extensive trim work, custom architectural detail throughout, tile floors in all wet areas, security system and so much more! Don't forget, with every First Texas, Gallery Custom or Harwood Home you will have the flexibility to customize our plans to fit your family perfectly.

Neighborhood Data

Neighborhood data shown for ZIP Code: 75154, Red Oak, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,844 (100%)
Owner Occupied HU	14,515 (77.0%)
Renter Occupied HU	3,735 (19.8%)
Vacant Housing Units	594 ( 3.2%)
Median Home Value	$347,833
Average Home Value	$386,647