Whitton II Plan, Wright Farms: Watermill Collection, Dallas, TX, 75253 | $1,715/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

Whitton II Plan, Wright Farms: Watermill Collection, Dallas, TX, 75253 | $1,715/mo Cash Flow | Ziffy

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2217 sft

433 Leopold Trl, Waxahachie, TX, 75165

4 Bed
3 Bath
2804 sft

1118 Autumn Trl, Waxahachie, TX, 75165

3 Bed
2 Bath
1692 sft

127 Vanderbilt Ln, Waxahachie, TX, 75165

5 Bed
4 Bath
3918 sft

119 Crystal Creek Dr, Red Oak, TX, 75154

Nearby investment properties with comparable prices

3 Bed
2 Bath
1260 sft

7745 Reese St, Crandall, TX, 75114

3 Bed
2 Bath
1260 sft

7745 Reese St, Dallas, TX, 75114

3 Bed
2 Bath
1474 sft

7832 Reese St, Dallas, TX, 75241

3 Bed
2 Bath
1266 sft

1283 Maple St, Wilmer, TX, 75172

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 Dallas at Whitton II Plan, Wright Farms: Watermill Collection, Dallas, TX, 75253 priced at $266,499 pairs $3,610/mo rent with $1,715/mo cash flow after a $1,304/mo payment. Total monthly income equals $3,610/mo, and annual cash flow comes to $20,583/yr on $88,344 invested. Return on cash invested is 43.21% in year one, and rental yield stands at 16.26% on a $266,499 basis. Equity gained on principal adds $1,720/yr, and 5% annual appreciation accumulates to $73,629 by year five. Five-year ROI measures 229.02% and total cumulative return in cash reaches $202,326. For financing, Ziffy Mortgage’s DSCR program evaluates $3,610/mo property income against a $1,304/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2024

N/A lot

$N/A/sqft

No HOA

More details about the property

This single-story home offers the convenience of having everything you need on one level. Two bedrooms frame a full-sized bathroom toward the entry, just before the open layout shared by the kitchen, dining room and family room. The owner's suite enjoys a private, back corner location and includes a separate bathroom and walk-in closet.

Neighborhood Data

Neighborhood data shown for ZIP Code: 75253, Dallas, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	7,838 (100%)
Owner Occupied HU	5,536 (70.6%)
Renter Occupied HU	2,005 (25.6%)
Vacant Housing Units	297 ( 3.8%)
Median Home Value	$175,200
Average Home Value	$213,498