1104 Hillsdale DrRichardsonTX75081
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 Richardson at 1104 Hillsdale Dr, Richardson, TX, 75081 uses $148,844 cash to close to unlock $6,405/yr annual cash flow and $534/mo monthly cash flow. Total monthly income runs $3,727/mo, and a $2,198/mo payment keeps the spread at $534/mo. Purchase price stands at $449,000, and rental yield measures 9.96% with $3,727/mo rent. Return on cash invested shows 24.21% in year one, and 5% annual appreciation builds toward $124,050 over five years. Five-year ROI reaches 127.12% and total cumulative return in cash records $189,208. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,727/mo property income covering a $2,198/mo payment rather than investor’s personal income.
Single Family
Built in 1975
9,191 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75081, Richardson, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,782 (100%) |
| Owner Occupied HU | 7,816 (49.5%) |
| Renter Occupied HU | 6,690 (42.4%) |
| Vacant Housing Units | 1,276 ( 8.1%) |
| Median Home Value | $359,679 |
| Average Home Value | $382,812 |
Housing Distribution
Address Breakdown
Residential
15,596
Single Family
10,146
Multi-Family
5,450
Businesses
2,458
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Hoa Nguyen • North Star Realty
Mls Name: NTREIS
Mls ID: #21031986