3914 Felps DrColleyvilleTX76034
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 Colleyville at 3914 Felps Dr, Colleyville, TX, 76034 generates $5,744/mo in rent and, after a $3,830/mo payment, leaves $179/mo in cash flow. Total monthly income is $5,744/mo, and annual cash flow is $2,154/yr on $257,443 invested. Return on cash invested sits at 20.9% in year one, and rental yield is 8.81% on a $782,500 entry. Equity gained on principal adds $5,049/yr, while 5% annual appreciation builds toward $216,190 over five years. Five-year ROI reaches 109.32% and total cumulative return in cash sums $281,445. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,744/mo property income rather than buyer’s personal income.
Single Family
Built in 2003
9,496 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76034, Colleyville, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,412 (100%) |
| Owner Occupied HU | 8,472 (90.0%) |
| Renter Occupied HU | 681 ( 7.2%) |
| Vacant Housing Units | 259 ( 2.8%) |
| Median Home Value | $664,112 |
| Average Home Value | $763,457 |
Housing Distribution
Address Breakdown
Residential
9,431
Single Family
9,272
Multi-Family
159
Businesses
1,522
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Laurie Wall • The Wall Team Realty Assoc
Mls Name: NTREIS
Mls ID: #20942666
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.