








A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |


Total monthly income runs $3,745/mo, and a $5,139/mo payment. Purchase price stands at $1,050,000, and rental yield measures 4.28% with $3,745/mo rent. Return on cash invested shows 7.24% in year one, and 5% annual appreciation builds toward $290,096 over five years. Five-year ROI reaches 36.06% and total cumulative return in cash records $122,681. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,745/mo property income covering a $5,139/mo payment rather than investor’s personal income.
Single Family
Built in 1994
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76034, Colleyville, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,412 (100%) |
| Owner Occupied HU | 8,472 (90.0%) |
| Renter Occupied HU | 681 ( 7.2%) |
| Vacant Housing Units | 259 ( 2.8%) |
| Median Home Value | $664,112 |
| Average Home Value | $763,457 |
Residential
9,431
Single Family
9,272
Multi-Family
159
Businesses
1,522
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: Lisa Norton • JPAR - Plano
Mls Name: NTREIS
Mls ID: #21073182