4300 Henderson Ave #3FFDPONorth 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
Rental property for sale in North Richland Hills at 4300 Henderson Ave #3FFDPO, North Richland Hills, TX, 76180 priced at $467,500 pairs $4,294/mo rent with $970/mo cash flow after a $2,288/mo payment. Total monthly income equals $4,294/mo, and annual cash flow comes to $11,637/yr on $154,976 invested. Return on cash invested is 27.42% in year one, and rental yield stands at 11.02% on a $467,500 basis. Equity gained on principal adds $3,017/yr, and 5% annual appreciation accumulates to $129,162 by year five. Five-year ROI measures 144.31% and total cumulative return in cash reaches $223,648. For financing, Ziffy Mortgage’s DSCR program evaluates $4,294/mo property income against a $2,288/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2023
N/A 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: N/A • N/A
Mls Name: undefined
Mls ID: #N/A