1239 Hackberry TrlWilmerTX75141
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 1239 Hackberry Trl, Wilmer, TX, 75141 in Wilmer: $2,620/mo in rent, $653/mo net, 11.82% gross yield, all on a $265,999 acquisition. The 2.19 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $73,491 in value, and $2,450/yr in principal paydown steadily builds equity. Projected total cumulative return: $144,359.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 6.2% |
| Monthly Cash Flow | $653 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,620 |
| Total Monthly Debt Service | $1,861 |
| DSCR Ratio | 1.41x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2025
4,400 sqft lot
$N/A/sqft
$899 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75141, Hutchins, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,862 (100%) |
| Owner Occupied HU | 1,142 (61.3%) |
| Renter Occupied HU | 649 (34.9%) |
| Vacant Housing Units | 71 ( 3.8%) |
| Median Home Value | $112,871 |
| Average Home Value | $195,557 |
Housing Distribution
Address Breakdown
Residential
1,904
Single Family
1,570
Multi-Family
334
Businesses
227
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
Single Family
Built in 2025
4,400 sqft lot
$N/A/sqft
$899 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75141, Hutchins, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,862 (100%) |
| Owner Occupied HU | 1,142 (61.3%) |
| Renter Occupied HU | 649 (34.9%) |
| Vacant Housing Units | 71 ( 3.8%) |
| Median Home Value | $112,871 |
| Average Home Value | $195,557 |
Housing Distribution
Address Breakdown
Residential
1,904
Single Family
1,570
Multi-Family
334
Businesses
227
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jared Turner • Turner Mangum LLC
Mls Name: NTREIS
Mls ID: #20880714
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.