3902 Belleview PlCrandallTX75114
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 Crandall at 3902 Belleview Pl, Crandall, TX, 75114 priced at $424,999 converts $5,089/mo rent into $2,067/mo cash flow after a $2,080/mo obligation. Total monthly income equals $5,089/mo, and annual cash flow totals $24,803/yr on $140,887 invested. Return on cash invested prints 37.51% in year one, and rental yield reads 14.37% against a $424,999 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation compiles into $117,419 by year five. Five-year ROI reaches 198.44% and total cumulative return in cash sums $279,580. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,089/mo property income covering a $2,080/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: 75114, Crandall, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,446 (100%) |
| Owner Occupied HU | 4,703 (86.4%) |
| Renter Occupied HU | 355 ( 6.5%) |
| Vacant Housing Units | 388 ( 7.1%) |
| Median Home Value | $349,344 |
| Average Home Value | $383,560 |
Housing Distribution
Address Breakdown
Residential
4,537
Single Family
4,537
Multi-Family
0
Businesses
204
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices