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 Heartland at 3111 Josefina Ln, Heartland, TX, 75126 priced at $300,000 converts $2,947/mo rent into $554/mo cash flow after a $1,468/mo obligation. Total monthly income equals $2,947/mo, and annual cash flow totals $6,645/yr on $99,450 invested. Return on cash invested prints 26.59% in year one, and rental yield reads 11.79% 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 141.02% and total cumulative return in cash sums $140,244. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,947/mo property income covering a $1,468/mo payment, not borrower’s personal income.
Single Family
Built in 2020
6,403 sqft lot
$N/A/sqft
$276 semi-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 |
|---|---|---|
| 2025-02-06 | Listed for sale | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $7549.78 | -10.33% | $311,920 | -7.31% |
| 2023-02-13 | $8419.08 | -6.90% | $336,522 | 9.43% |
| 2022-02-13 | $9042.97 | 18.38% | $307,516 | 22.52% |
Listed by: Nick Termini • CENTURY 21 Judge Fite Co.
Mls Name: NTREIS
Mls ID: #20836942
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.
