3129 Shadow Pine DrLarueTX75770
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 Larue at 3129 Shadow Pine Dr, Larue, TX, 75770 generates $2,194/mo in rent and, after a $974/mo payment, leaves $779/mo in cash flow. Total monthly income is $2,194/mo, and annual cash flow is $9,347/yr on $65,969 invested. Return on cash invested sits at 34.08% in year one, and rental yield is 13.23% on a $199,000 entry. Equity gained on principal adds $1,284/yr, while 5% annual appreciation builds toward $54,980 over five years. Five-year ROI reaches 180.04% and total cumulative return in cash sums $118,770. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,194/mo property income rather than buyer’s personal income.
Lot
Built in N/A
1.56 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75770, Larue, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,521 (100%) |
| Owner Occupied HU | 1,088 (71.5%) |
| Renter Occupied HU | 212 (13.9%) |
| Vacant Housing Units | 221 (14.5%) |
| Median Home Value | $337,092 |
| Average Home Value | $373,518 |
Housing Distribution
Address Breakdown
Residential
1,371
Single Family
1,369
Multi-Family
2
Businesses
31
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Zachary Yowell • Wood Real Estate Group, LLC
Mls Name: GTARMLS
Mls Provider:
Mls ID: #24009959
Disclaimer: IDX information is provided exclusively for consumers' personal, non-commercial use, that it may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information deemed to be reliable but not guaranteed.