Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Heartland at 3524 Equinox Dr, Heartland, TX, 75126 earns $929/mo cash flow from $3,820/mo rent with a $1,958/mo payment. Total monthly income totals $3,820/mo, and annual cash flow totals $11,152/yr on $132,597 capital. ROI tracks 28.32% on current figures, and rental yield reads 11.46% at a $399,990 purchase. Equity gained on principal adds $2,581/yr, and 5% annual appreciation supports $110,510 over five years. Five-year ROI reaches 149.33% and total cumulative return in cash sums $198,001. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,820/mo property income instead of your personal income.
Single Family
Built in 2023
0.27 Acres lot
$N/A/sqft
$276 semi-annually HOA
Neighborhood data shown for ZIP Code: 75126, Forney, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 34,284 (100%) |
| Owner Occupied HU | 27,587 (80.5%) |
| Renter Occupied HU | 4,836 (14.1%) |
| Vacant Housing Units | 1,861 ( 5.4%) |
| Median Home Value | $367,112 |
| Average Home Value | $402,384 |
Residential
32,261
Single Family
30,389
Multi-Family
1,872
Businesses
1,196
Date | Event | Price |
|---|---|---|
| 2024-07-24 | Price change | $399,990 |
| 2024-07-18 | Price change | $415,990 |
| 2024-05-01 | Price change | $418,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Marsha Ashlock • Visions Realty & Investments
Mls Name: NTREIS
Mls ID: #20489351
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.
