401 E Vista DrGarlandTX75041
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 Garland at 401 E Vista Dr, Garland, TX, 75041 priced at $198,400 pairs $2,262/mo rent with $851/mo cash flow after a $971/mo payment. Total monthly income equals $2,262/mo, and annual cash flow comes to $10,215/yr on $65,770 invested. Return on cash invested is 35.44% in year one, and rental yield stands at 13.68% on a $198,400 basis. Equity gained on principal adds $1,280/yr, and 5% annual appreciation accumulates to $54,814 by year five. Five-year ROI measures 187.4% and total cumulative return in cash reaches $123,250. For financing, Ziffy Mortgage’s DSCR program evaluates $2,262/mo property income against a $971/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1956
7,200 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75041, Garland, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,318 (100%) |
| Owner Occupied HU | 5,750 (55.7%) |
| Renter Occupied HU | 4,041 (39.2%) |
| Vacant Housing Units | 527 ( 5.1%) |
| Median Home Value | $279,595 |
| Average Home Value | $362,985 |
Housing Distribution
Address Breakdown
Residential
10,148
Single Family
7,936
Multi-Family
2,212
Businesses
1,438
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices