254 Harvest WayArgyleTX76226
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 Argyle at 254 Harvest Way, Argyle, TX, 76226 priced at $360,960 pairs $3,234/mo rent with $162/mo cash flow after a $1,767/mo payment. Total monthly income equals $3,234/mo, and annual cash flow comes to $1,949/yr on $119,658 invested. Return on cash invested is 21.54% in year one, and rental yield stands at 10.75% on a $360,960 basis. Equity gained on principal adds $2,329/yr, and 5% annual appreciation accumulates to $99,727 by year five. Five-year ROI measures 114.64% and total cumulative return in cash reaches $137,171. For financing, Ziffy Mortgage’s DSCR program evaluates $3,234/mo property income against a $1,767/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2022
2,831 sqft lot
$N/A/sqft
$398 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76226, Argyle, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,414 (100%) |
| Owner Occupied HU | 15,448 (88.7%) |
| Renter Occupied HU | 1,291 ( 7.4%) |
| Vacant Housing Units | 675 ( 3.9%) |
| Median Home Value | $615,556 |
| Average Home Value | $679,325 |
Housing Distribution
Address Breakdown
Residential
16,345
Single Family
16,345
Multi-Family
0
Businesses
916
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carole Campbell • Colleen Frost Real Estate Serv
Mls Name: NTREIS
Mls ID: #21079560
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.