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 Mesquite at 3105 Heathrow Rd, Mesquite, TX, 75181 offers $4,620/mo rent that, after a $2,447/mo payment, leaves $1,019/mo cash flow. Total monthly income is $4,620/mo, and annual cash flow is $12,226/yr on $165,750 cash. Return on cash invested measures 27.29% in year one, and rental yield stands at 11.09% at a $500,000 entry. Equity gained on principal adds $3,226/yr while 5% annual appreciation compounds into $138,141 by year five. Five-year ROI records 143.72% and total cumulative return in cash reaches $238,220. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,620/mo property income versus a $2,447/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2024
6,830 sqft lot
$N/A/sqft
$550 annually HOA
Neighborhood data shown for ZIP Code: 75181, Mesquite, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,100 (100%) |
| Owner Occupied HU | 7,490 (82.3%) |
| Renter Occupied HU | 1,418 (15.6%) |
| Vacant Housing Units | 192 ( 2.1%) |
| Median Home Value | $315,227 |
| Average Home Value | $344,362 |
Residential
9,197
Single Family
8,556
Multi-Family
641
Businesses
171
Date | Event | Price |
|---|---|---|
| 2024-04-18 | Price change | $500,000 |
| 2024-04-17 | Listed for sale | $518,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Marsha Ashlock • Visions Realty & Investments
Mls Name: NTREIS
Mls ID: #20588553
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.
