Willow II Plan, Grand HeritageLavonTX75166
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
Investment Highlights
Rental property for sale in Lavon at Willow II Plan, Grand Heritage, Lavon, TX, 75166 priced at $390,990 pairs $3,396/mo rent with $615/mo cash flow after a $1,914/mo payment. Total monthly income equals $3,396/mo, and annual cash flow comes to $7,384/yr on $129,613 invested. Return on cash invested is 25.61% in year one, and rental yield stands at 10.42% on a $390,990 basis. Equity gained on principal adds $2,523/yr, and 5% annual appreciation accumulates to $108,023 by year five. Five-year ROI measures 134.62% and total cumulative return in cash reaches $174,487. For financing, Ziffy Mortgage’s DSCR program evaluates $3,396/mo property income against a $1,914/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75166, Lavon, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,942 (100%) |
| Owner Occupied HU | 3,366 (85.4%) |
| Renter Occupied HU | 259 ( 6.6%) |
| Vacant Housing Units | 317 ( 8.0%) |
| Median Home Value | $503,425 |
| Average Home Value | $530,001 |
Housing Distribution
Address Breakdown
Residential
3,167
Single Family
3,167
Multi-Family
0
Businesses
134
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
