Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Forney at 304 Bayberry Trl, Forney, TX, 75126 generates $2,491/mo in rent and, after a $1,468/mo payment, leaves $316/mo in cash flow. Total monthly income is $2,491/mo, and annual cash flow is $3,797/yr on $99,450 invested. Return on cash invested sits at 23.73% in year one, and rental yield is 9.96% on a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation builds toward $82,884 over five years. Five-year ROI reaches 124.72% and total cumulative return in cash sums $124,032. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,491/mo property income rather than buyer’s personal income.
Single Family
Built in 2002
8,189 sqft lot
$N/A/sqft
$499 annually HOA
Neighborhood data shown for ZIP Code: 75126, Forney, TX area.
| 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 |
Residential
32,261
Single Family
30,389
Multi-Family
1,872
Businesses
1,196
Date | Event | Price |
|---|---|---|
| 2025-05-01 | Listed for sale | $300,000 |
| 2022-04-01 | Sold | N/A |
| 2022-03-29 | Pending sale | $309,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $4949.07 | -1.97% | $295,929 | -3.47% |
| 2023-05-01 | $5048.32 | -17.90% | $306,576 | 9.95% |
| 2022-05-01 | $6149.22 | 13.34% | $278,824 | 19.97% |
Listed by: Jennifer Giuliany • Regal, REALTORS
Mls Name: NTREIS
Mls ID: #20910977
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.
