3629 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 3629 Swan Shadow, Mesquite, TX, 75181 priced at $427,499 converts $4,620/mo rent into $1,580/mo cash flow after a $2,092/mo obligation. Total monthly income equals $4,620/mo, and annual cash flow totals $18,965/yr on $141,716 invested. Return on cash invested prints 33.29% in year one, and rental yield reads 12.97% against a $427,499 entry. Equity gained on principal adds $2,759/yr, while 5% annual appreciation compiles into $118,110 by year five. Five-year ROI reaches 175.83% and total cumulative return in cash sums $249,177. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,620/mo property income covering a $2,092/mo payment, not borrower’s personal income.
Single Family
Built in 2024
N/A lot
$N/A/sqft
No 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
