103 N Forest Crest DrGarlandTX75042
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 Garland at 103 N Forest Crest Dr, Garland, TX, 75042 priced at $299,200 pairs $4,219/mo rent with $2,092/mo cash flow after a $1,464/mo payment. Total monthly income equals $4,219/mo, and annual cash flow comes to $25,101/yr on $99,185 invested. Return on cash invested is 45.22% in year one, and rental yield stands at 16.92% on a $299,200 basis. Equity gained on principal adds $1,931/yr, and 5% annual appreciation accumulates to $82,663 by year five. Five-year ROI measures 239.76% and total cumulative return in cash reaches $237,805. For financing, Ziffy Mortgage’s DSCR program evaluates $4,219/mo property income against a $1,464/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1962
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75042, Garland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,512 (100%) |
| Owner Occupied HU | 6,874 (54.9%) |
| Renter Occupied HU | 5,088 (40.7%) |
| Vacant Housing Units | 550 ( 4.4%) |
| Median Home Value | $266,453 |
| Average Home Value | $335,285 |
Housing Distribution
Address Breakdown
Residential
12,644
Single Family
9,085
Multi-Family
3,559
Businesses
1,317
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jesse Corpus • JPAR - Addison
Mls Name: NTREIS
Mls ID: #20709590
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.