3450 Heritage PlRichardsonTX75082
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 Richardson at 3450 Heritage Pl, Richardson, TX, 75082 listed at $564,000 pairs $4,020/mo rent with a $2,761/mo payment to leave $10/mo cash flow. Total monthly income runs $4,020/mo, and annual cash flow reaches $118/yr on $185,556 cash to close. Return on cash invested measures 20.12% in year one, and rental yield registers 8.55% at a $564,000 basis. Equity gained on principal adds $3,639/yr, and annual property appreciation at 5% supports $155,823 by year five. Five-year ROI tracks 105.17% and total cumulative return in cash totals $195,157. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,020/mo property income relative to a $2,761/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 2022
1,742 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75082, Richardson, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,968 (100%) |
| Owner Occupied HU | 5,790 (41.5%) |
| Renter Occupied HU | 7,126 (51.0%) |
| Vacant Housing Units | 1,052 ( 7.5%) |
| Median Home Value | $527,081 |
| Average Home Value | $582,306 |
Housing Distribution
Address Breakdown
Residential
12,879
Single Family
6,313
Multi-Family
6,566
Businesses
543
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Laura Nelson • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #21150227