3104 Kimberlee LnHighland VillageTX75077
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 Highland Village at 3104 Kimberlee Ln, Highland Village, TX, 75077 offers a 8.78% rental yield on a $786,000 purchase with $5,753/mo rent. Total monthly income registers $5,753/mo, and a $3,847/mo payment leaves $164/mo available for distribution. Annual cash flow reaches $1,964/yr on $258,594 to close, and return on cash invested stands at 20.82% in year one. Equity gained on principal adds $5,072/yr while 5% annual appreciation supports $217,157 over five years. Portfolio math shows five-year ROI at 108.91% and total cumulative return in cash at $281,632. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,753/mo property income against a $3,847/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2007
0.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75077, Lewisville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,465 (100%) |
| Owner Occupied HU | 11,790 (76.2%) |
| Renter Occupied HU | 3,210 (20.8%) |
| Vacant Housing Units | 465 ( 3.0%) |
| Median Home Value | $464,627 |
| Average Home Value | $538,179 |
Housing Distribution
Address Breakdown
Residential
15,326
Single Family
12,884
Multi-Family
2,442
Businesses
586
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Amber Broadway • Opendoor Brokerage, LLC
Mls Name: NTREIS
Mls ID: #20817201