3312 Heathrow RdMesquiteTX75181
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 Mesquite at 3312 Heathrow Rd, Mesquite, TX, 75181 listed at $477,875 pairs $3,621/mo rent with a $2,339/mo payment to leave $173/mo cash flow. Total monthly income runs $3,621/mo, and annual cash flow reaches $2,073/yr on $158,416 cash to close. Return on cash invested measures 21.22% in year one, and rental yield registers 9.09% at a $477,875 basis. Equity gained on principal adds $3,084/yr, and annual property appreciation at 5% supports $132,028 by year five. Five-year ROI tracks 111.21% and total cumulative return in cash totals $176,169. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,621/mo property income relative to a $2,339/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2024
5,980 sqft lot
$N/A/sqft
$600 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75181, Mesquite, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
9,197
Single Family
8,556
Multi-Family
641
Businesses
171
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Marsha Ashlock • Visions Realty & Investments
Mls Name: NTREIS
Mls ID: #20986746
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.