4276 James StNorth Richland HillsTX76180
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
Investment property for sale in North Richland Hills at 4276 James St, North Richland Hills, TX, 76180 offers a 9.77% rental yield on a $344,330 purchase with $2,802/mo rent. Total monthly income registers $2,802/mo, and a $1,685/mo payment leaves $354/mo available for distribution. Annual cash flow reaches $4,245/yr on $114,145 to close, and return on cash invested stands at 23.63% in year one. Equity gained on principal adds $2,222/yr while 5% annual appreciation supports $95,132 over five years. Portfolio math shows five-year ROI at 124% and total cumulative return in cash at $141,538. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,802/mo property income against a $1,685/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2025
1,563 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76180, North Richland Hills, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,061 (100%) |
| Owner Occupied HU | 8,037 (44.5%) |
| Renter Occupied HU | 8,782 (48.6%) |
| Vacant Housing Units | 1,242 ( 6.9%) |
| Median Home Value | $344,927 |
| Average Home Value | $380,786 |
Housing Distribution
Address Breakdown
Residential
17,028
Single Family
10,367
Multi-Family
6,661
Businesses
1,091
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carole Campbell • Colleen Frost Real Estate Serv
Mls Name: NTREIS
Mls ID: #21163669