Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Heartland at 3932 Chesapeake Ln, Heartland, TX, 75126 priced at $339,990 converts $4,256/mo rent into $1,797/mo cash flow after a $1,664/mo obligation. Total monthly income equals $4,256/mo, and annual cash flow totals $21,568/yr on $112,707 invested. Return on cash invested prints 39.05% in year one, and rental yield reads 15.02% against a $339,990 entry. Equity gained on principal adds $2,194/yr, while 5% annual appreciation compiles into $93,933 by year five. Five-year ROI reaches 206.85% and total cumulative return in cash sums $233,139. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,256/mo property income covering a $1,664/mo payment, not borrower’s personal income.
Single Family
Built in 2023
5,514 sqft lot
$N/A/sqft
$492 annually HOA
Neighborhood data shown for ZIP Code: 75126, Forney, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 34,284 (100%) |
| Owner Occupied HU | 27,587 (80.5%) |
| Renter Occupied HU | 4,836 (14.1%) |
| Vacant Housing Units | 1,861 ( 5.4%) |
| Median Home Value | $367,112 |
| Average Home Value | $402,384 |
Residential
32,261
Single Family
30,389
Multi-Family
1,872
Businesses
1,196
Date | Event | Price |
|---|---|---|
| 2024-08-14 | Listed for sale | $339,990 |
| 2024-07-23 | Listing removed | N/A |
| 2024-06-06 | Price change | $339,990 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Daisy Lopez • Chesmar Homes
Mls Name: NTREIS
Mls ID: #20702990
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.
