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% |
Investment property for sale in Heartland at 4014 Rain Lilly Dr, Heartland, TX, 75126 offers a 15.3% rental yield on a $300,000 purchase with $3,824/mo rent. Total monthly income registers $3,824/mo, and a $1,468/mo payment leaves $1,534/mo available for distribution. Annual cash flow reaches $18,405/yr on $99,450 to close, and return on cash invested stands at 38.42% in year one. Equity gained on principal adds $1,936/yr while 5% annual appreciation supports $82,884 over five years. Portfolio math shows five-year ROI at 203.98% and total cumulative return in cash at $202,860. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,824/mo property income against a $1,468/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2017
4,704 sqft lot
$N/A/sqft
$276 semi-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 |
|---|---|---|
| 2024-08-09 | Listed for sale | $300,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-09-02 | $6314.50 | -3.11% | $264,059 | 10.00% |
| 2022-09-02 | $6517.32 | N/A | $240,054 | 10.00% |
| 2021-09-02 | N/A | N/A | $218,231 | 9.12% |
Listed by: Ida Mills • Ultima Real Estate
Mls Name: NTREIS
Mls ID: #20684227
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.
