1004 Vestal LnCarrolltonTX75007
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 Carrollton at 1004 Vestal Ln, Carrollton, TX, 75007 offers a 8.85% rental yield on a $639,000 purchase with $4,711/mo rent. Total monthly income registers $4,711/mo, and a $3,128/mo payment leaves $129/mo available for distribution. Annual cash flow reaches $1,549/yr on $210,231 to close, and return on cash invested stands at 20.8% in year one. Equity gained on principal adds $4,123/yr while 5% annual appreciation supports $176,544 over five years. Portfolio math shows five-year ROI at 108.89% and total cumulative return in cash at $228,916. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,711/mo property income against a $3,128/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1996
10,628 sqft lot
$N/A/sqft
$450 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Azim Mamdani • JPAR Dallas
Mls Name: NTREIS
Mls ID: #20980574
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.