Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Richardson at 1913 J J Pearce Dr, Richardson, TX, 75081 listed at $475,000 pairs $3,636/mo rent with a $2,325/mo payment to leave $258/mo cash flow. Total monthly income runs $3,636/mo, and annual cash flow reaches $3,097/yr on $157,463 cash to close. Return on cash invested measures 21.88% in year one, and rental yield registers 9.19% at a $475,000 basis. Equity gained on principal adds $3,065/yr, and annual property appreciation at 5% supports $131,234 by year five. Five-year ROI tracks 114.61% and total cumulative return in cash totals $180,475. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,636/mo property income relative to a $2,325/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1973
8,624 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75081, Richardson, TX area.
| 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 |
Residential
15,596
Single Family
10,146
Multi-Family
5,450
Businesses
2,458
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Joe Cloud • Joe Cloud & Associates
Mls Name: NTREIS
Mls ID: #20999605
