Weston - SH 5425 Plan, The Homestead, Rockwall, TX, 75032 | 6.07% Rental Yield

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2422 sft

2630 Cotillion Dr, Sachse, TX, 75048

4 Bed
3 Bath
2229 sft

500 Mineral Wells St, Terrell, TX, 75160

4 Bed
2 Bath
2088 sft

2935 Glendale Dr, Wylie, TX, 75098

4 Bed
2 Bath
2109 sft

4801 Seashell Ln, Garland, TX, 75043

Nearby investment properties with comparable prices

4 Bed
3 Bath
3258 sft

8602 Watersway Dr #4V58Z8, Rowlett, TX, 75088

4 Bed
3 Bath
3068 sft

2033 Ranchwood Dr, Wylie, TX, 75098

4 Bed
3 Bath
2432 sft

1409 Haybale Ln, Garland, TX, 75042

4 Bed
4 Bath
3566 sft

Grand Prestige Plan, Park Trails, Forney, TX, 75126

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

Total monthly income equals $3,730/mo. Return on cash invested prints 12.58% in year one, and rental yield reads 6.07% against a $737,000 entry. Equity gained on principal adds $4,756/yr, while 5% annual appreciation compiles into $203,620 by year five. Five-year ROI reaches 64.76% and total cumulative return in cash sums $157,024. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,730/mo property income covering a $3,607/mo payment, not borrower’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 75032, Rockwall, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,162 (100%)
Owner Occupied HU	10,746 (70.9%)
Renter Occupied HU	3,615 (23.8%)
Vacant Housing Units	801 ( 5.3%)
Median Home Value	$528,692
Average Home Value	$584,841