X40P Perry Plan, Stuart RidgeDentonTX76207
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 Denton at X40P Perry Plan, Stuart Ridge, Denton, TX, 76207 priced at $418,990 converts $3,088/mo rent into $108/mo cash flow after a $2,051/mo obligation. Total monthly income equals $3,088/mo, and annual cash flow totals $1,299/yr on $138,895 invested. Return on cash invested prints 20.84% in year one, and rental yield reads 8.84% against a $418,990 entry. Equity gained on principal adds $2,704/yr, while 5% annual appreciation compiles into $115,759 by year five. Five-year ROI reaches 109.09% and total cumulative return in cash sums $151,526. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,088/mo property income covering a $2,051/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76207, Denton, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,908 (100%) |
| Owner Occupied HU | 6,946 (58.3%) |
| Renter Occupied HU | 3,780 (31.7%) |
| Vacant Housing Units | 1,182 ( 9.9%) |
| Median Home Value | $422,245 |
| Average Home Value | $496,496 |
Housing Distribution
Address Breakdown
Residential
10,299
Single Family
7,622
Multi-Family
2,677
Businesses
417
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
