3186 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 3186 Shadow Pine Dr, Larue, TX, 75770 offers $1,968/mo rent that, after a $979/mo payment, leaves $546/mo cash flow. Total monthly income is $1,968/mo, and annual cash flow is $6,548/yr on $66,300 cash. Return on cash invested measures 29.79% in year one, and rental yield stands at 11.81% at a $200,000 entry. Equity gained on principal adds $1,291/yr while 5% annual appreciation compounds into $55,256 by year five. Five-year ROI records 157.03% and total cumulative return in cash reaches $104,108. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,968/mo property income versus a $979/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Lot
Built in N/A
1.09 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: Doc Deason • RealEdge Real Estate - Tyler
Mls Name: GTARMLS
Mls Provider:
Mls ID: #23007533
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.