225 Harbor Hills DrFlower MoundTX75028
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
Investment property for sale in Flower Mound at 225 Harbor Hills Dr, Flower Mound, TX, 75028 earns $1,856/mo cash flow from $6,288/mo rent with a $2,986/mo payment. Total monthly income totals $6,288/mo, and annual cash flow totals $22,266/yr on $200,690 capital. ROI tracks 31.16% on current figures, and rental yield reads 12.37% at a $610,000 purchase. Equity gained on principal adds $3,936/yr, and 5% annual appreciation supports $168,532 over five years. Five-year ROI reaches 164.55% and total cumulative return in cash sums $330,235. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $6,288/mo property income instead of your personal income.
Single Family
Built in 2021
3,049 sqft lot
$N/A/sqft
$566 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75028, Flower Mound, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,090 (100%) |
| Owner Occupied HU | 13,744 (76.0%) |
| Renter Occupied HU | 3,868 (21.4%) |
| Vacant Housing Units | 478 ( 2.6%) |
| Median Home Value | $534,344 |
| Average Home Value | $587,676 |
Housing Distribution
Address Breakdown
Residential
18,143
Single Family
15,492
Multi-Family
2,651
Businesses
1,107
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stephanie Evans • United Real Estate DFW
Mls Name: NTREIS
Mls ID: #20640221
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.