3609 Swan ShadowMesquiteTX75181
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 Mesquite at 3609 Swan Shadow, Mesquite, TX, 75181 priced at $388,499 pairs $4,620/mo rent with $1,675/mo cash flow after a $1,902/mo payment. Total monthly income equals $4,620/mo, and annual cash flow comes to $20,104/yr on $128,787 invested. Return on cash invested is 35.52% in year one, and rental yield stands at 14.27% on a $388,499 basis. Equity gained on principal adds $2,507/yr, and 5% annual appreciation accumulates to $107,335 by year five. Five-year ROI measures 188.4% and total cumulative return in cash reaches $242,633. For financing, Ziffy Mortgage’s DSCR program evaluates $4,620/mo property income against a $1,902/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
4,399 sqft lot
$N/A/sqft
$2,178 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: Jared Turner • Turner Mangum LLC
Mls Name: NTREIS
Mls ID: #20713285
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.