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% |
Rental property for sale in North Richland Hills at 4300 Henderson Ave #E6T3YB, North Richland Hills, TX, 76180 generates $4,206/mo in rent and, after a $2,237/mo payment, leaves $956/mo in cash flow. Total monthly income is $4,206/mo, and annual cash flow is $11,472/yr on $151,496 invested. Return on cash invested sits at 27.48% in year one, and rental yield is 11.04% on a $457,000 entry. Equity gained on principal adds $2,949/yr, while 5% annual appreciation builds toward $126,261 over five years. Five-year ROI reaches 144.64% and total cumulative return in cash sums $219,127. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,206/mo property income rather than buyer’s personal income.
Single Family
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76180, North Richland Hills, TX area.
| 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 |
Residential
17,028
Single Family
10,367
Multi-Family
6,661
Businesses
1,091
Date | Event | Price |
|---|---|---|
| 2023-11-30 | Listing removed | N/A |
| 2023-10-13 | Listed for sale | $491,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
