3917 Lyndhurst AveLittle ElmTX76227
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 Little Elm at 3917 Lyndhurst Ave, Little Elm, TX, 76227 generates $3,490/mo in rent and, after a $2,198/mo payment, leaves $222/mo in cash flow. Total monthly income is $3,490/mo, and annual cash flow is $2,658/yr on $148,870 invested. Return on cash invested sits at 21.69% in year one, and rental yield is 9.33% on a $449,080 entry. Equity gained on principal adds $2,898/yr, while 5% annual appreciation builds toward $124,073 over five years. Five-year ROI reaches 113.85% and total cumulative return in cash sums $169,493. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,490/mo property income rather than buyer’s personal income.
Single Family
Built in 2024
5,972 sqft lot
$N/A/sqft
$900 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76227, Aubrey, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 29,420 (100%) |
| Owner Occupied HU | 23,091 (78.5%) |
| Renter Occupied HU | 4,666 (15.9%) |
| Vacant Housing Units | 1,663 ( 5.7%) |
| Median Home Value | $479,180 |
| Average Home Value | $571,581 |
Housing Distribution
Address Breakdown
Residential
29,729
Single Family
25,985
Multi-Family
3,744
Businesses
756
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bill Roberds • William Roberds
Mls Name: NTREIS
Mls ID: #20771536
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.