1923 Baylor 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
Rental property for sale in Richardson at 1923 Baylor Dr, Richardson, TX, 75081 generates $3,691/mo in rent and, after a $2,129/mo payment, leaves $598/mo in cash flow. Total monthly income is $3,691/mo, and annual cash flow is $7,173/yr on $144,203 invested. Return on cash invested sits at 24.88% in year one, and rental yield is 10.18% on a $435,000 entry. Equity gained on principal adds $2,807/yr, while 5% annual appreciation builds toward $120,182 over five years. Five-year ROI reaches 130.72% and total cumulative return in cash sums $188,508. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,691/mo property income rather than buyer’s personal income.
Single Family
Built in 1977
9,888 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: Samantha Baumann • Regal, REALTORS
Mls Name: NTREIS
Mls ID: #21107920