128 Heather Glen DrCoppellTX75019
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 Coppell at 128 Heather Glen Dr, Coppell, TX, 75019 priced at $422,500 converts $3,292/mo rent into $287/mo cash flow after a $2,068/mo obligation. Total monthly income equals $3,292/mo, and annual cash flow totals $3,450/yr on $140,059 invested. Return on cash invested prints 22.37% in year one, and rental yield reads 9.35% against a $422,500 entry. Equity gained on principal adds $2,726/yr, while 5% annual appreciation compiles into $116,729 by year five. Five-year ROI reaches 117.27% and total cumulative return in cash sums $164,244. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,292/mo property income covering a $2,068/mo payment, not borrower’s personal income.
Single Family
Built in 1983
10,367 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75019, Coppell, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,721 (100%) |
| Owner Occupied HU | 10,383 (55.5%) |
| Renter Occupied HU | 7,451 (39.8%) |
| Vacant Housing Units | 887 ( 4.7%) |
| Median Home Value | $541,177 |
| Average Home Value | $584,212 |
Housing Distribution
Address Breakdown
Residential
18,062
Single Family
12,298
Multi-Family
5,764
Businesses
2,086
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Derek Hicks • Attorney Broker Services
Mls Name: NTREIS
Mls ID: #20807792
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.