322 Still Forest DrCoppellTX75019
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 Coppell at 322 Still Forest Dr, Coppell, TX, 75019 uses $142,545 cash to close to unlock $19,434/yr annual cash flow and $1,620/mo monthly cash flow. Total monthly income runs $4,711/mo, and a $2,105/mo payment keeps the spread at $1,620/mo. Purchase price stands at $430,000, and rental yield measures 13.15% with $4,711/mo rent. Return on cash invested shows 33.54% in year one, and 5% annual appreciation builds toward $118,801 over five years. Five-year ROI reaches 177.28% and total cumulative return in cash records $252,699. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,711/mo property income covering a $2,105/mo payment rather than investor’s personal income.
Single Family
Built in 1987
6,838 sqft lot
$N/A/sqft
$400 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75019, Coppell, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,721 (100%) |
| Owner Occupied HU | 10,383 (55.5%) |
| Renter Occupied HU | 7,451 (39.8%) |
| Vacant Housing Units | 887 ( 4.7%) |
| Median Home Value | $541,177 |
| Average Home Value | $584,212 |
Housing Distribution
Address Breakdown
Residential
18,062
Single Family
12,298
Multi-Family
5,764
Businesses
2,086
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cindy Wade • All City Real Estate Ltd. Co.
Mls Name: NTREIS
Mls ID: #20708193
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.