2920 Dusty RdForneyTX75126
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 Forney at 2920 Dusty Rd, Forney, TX, 75126 priced at $300,000 converts $2,872/mo rent into $697/mo cash flow after a $1,468/mo obligation. Total monthly income equals $2,872/mo, and annual cash flow totals $8,368/yr on $99,450 invested. Return on cash invested prints 28.32% in year one, and rental yield reads 11.49% against a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation compiles into $82,884 by year five. Five-year ROI reaches 149.39% and total cumulative return in cash sums $148,572. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,872/mo property income covering a $1,468/mo payment, not borrower’s personal income.
Single Family
Built in 2018
6,882 sqft lot
$N/A/sqft
$500 annually HOA
More details about the property
Neighborhood Data
Neighborhood data shown for ZIP Code: 75126, Forney, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 34,284 (100%) |
| Owner Occupied HU | 27,587 (80.5%) |
| Renter Occupied HU | 4,836 (14.1%) |
| Vacant Housing Units | 1,861 ( 5.4%) |
| Median Home Value | $367,112 |
| Average Home Value | $402,384 |
Housing Distribution
Address Breakdown
Residential
32,261
Single Family
30,389
Multi-Family
1,872
Businesses
1,196
Price History
Date | Event | Price |
|---|---|---|
| 2025-04-11 | Listed for sale | $300,000 |
Tax History
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-11 | $3918.92 | 12.23% | $168,568 | 10.00% |
| 2023-04-11 | $3491.93 | -2.52% | $153,244 | 10.00% |
| 2022-04-11 | $3582.03 | N/A | $139,313 | 10.00% |
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Facts & Features
General Information
- Type: SingleFamily
- Year Built: 2018
- Architectural Style: Traditional,Detached
- Building Area: N/A
- Living Area: 2,138 sqft
- Property Condition: N/A
Features & Amenities
- Heating: Central, Electric
- Cooling: Central Air, Ceiling Fan(s), Electric
- Flooring: Carpet, Ceramic Tile
- Interior Features: Decorative/Designer Lighting Fixtures, Eat-in Kitchen, Granite Counters, High Speed Internet, Kitchen Island, Open Floorplan, Pantry, Cable TV, Walk-In Closet(s)
- Exterior Features: Rain Gutters
- Parking Features: Covered, Door-Multi, Driveway, Epoxy Flooring, Garage Faces Front, Garage, Garage Door Opener, Inside Entrance, Kitchen Level
Location
HOA & Fees
- HOA Fee: $500 annually
- Association Fee: $500 annually
- Fees & Dues: N/A
- Association Amenities: N/A
- Association Fee Includes: Association Management
Utilities
- Utilities: Electricity Connected, Sewer Available, Cable Available
- Sewer: N/A
- Water Source: N/A
- Road Surface Type: N/A
School Information
- Elementary School: Johnson
- Middle School: Themer
- High School: Forney
Listed by: Beverly Wingard • Coldwell Banker Apex, REALTORS
Mls Name: NTREIS
Mls ID: #20900493
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.