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 4117 Gaillardia Way, Heartland, TX, 75126 uses $105,417 cash to close to unlock $85/yr annual cash flow and $7/mo monthly cash flow. Total monthly income runs $2,268/mo, and a $1,556/mo payment keeps the spread at $7/mo. Purchase price stands at $318,000, and rental yield measures 8.56% with $2,268/mo rent. Return on cash invested shows 19.99% in year one, and 5% annual appreciation builds toward $87,858 over five years. Five-year ROI reaches 104.53% and total cumulative return in cash records $110,195. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,268/mo property income covering a $1,556/mo payment rather than investor’s personal income.
Single Family
Built in 2017
7,405 sqft lot
$N/A/sqft
No 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 |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Amber Broadway • Opendoor Brokerage, LLC
Mls Name: NTREIS
Mls ID: #21076462
