WYNTERS Plan, Trophy ClubTrophy ClubTX76262
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
Investment property for sale in Trophy Club at WYNTERS Plan, Trophy Club, Trophy Club, TX, 76262 with 5% annual appreciation on a $1,116,900 basis while $9,583/mo rent supports operations. Total monthly income totals $9,583/mo and a $5,467/mo payment preserves $1,640/mo for cash returns. Annual cash flow comes to $19,682/yr on $361,876 deployed, and return on cash invested reaches 25.81% in year one. Equity gained on principal adds $7,207/yr, and five-year appreciation sums $308,579 alongside rental yield of 10.3%. Five-year ROI measures 135.63% and total cumulative return in cash totals $490,809.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $9,583/mo property income versus a $5,467/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76262, Roanoke, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,094 (100%) |
| Owner Occupied HU | 11,796 (65.2%) |
| Renter Occupied HU | 5,240 (29.0%) |
| Vacant Housing Units | 1,058 ( 5.8%) |
| Median Home Value | $607,697 |
| Average Home Value | $702,771 |
Housing Distribution
Address Breakdown
Residential
17,546
Single Family
13,611
Multi-Family
3,935
Businesses
1,307
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Reagan Choate • Drees Custom Homes
Mls Name: Drees Homes
Mls Provider:
Mls ID: #N/A