5036 Hetherington PlThe ColonyTX75056
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 The Colony at 5036 Hetherington Pl, The Colony, TX, 75056 generates $3,094/mo in rent and, after a $1,908/mo payment, leaves $322/mo in cash flow. Total monthly income is $3,094/mo, and annual cash flow is $3,861/yr on $129,252 invested. Return on cash invested sits at 22.9% in year one, and rental yield is 9.52% on a $389,900 entry. Equity gained on principal adds $2,516/yr, while 5% annual appreciation builds toward $107,722 over five years. Five-year ROI reaches 120.05% and total cumulative return in cash sums $155,173. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,094/mo property income rather than buyer’s personal income.
Single Family
Built in 1975
8,973 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75056, The Colony, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,083 (100%) |
| Owner Occupied HU | 16,441 (51.2%) |
| Renter Occupied HU | 13,404 (41.8%) |
| Vacant Housing Units | 2,238 ( 7.0%) |
| Median Home Value | $488,651 |
| Average Home Value | $527,353 |
Housing Distribution
Address Breakdown
Residential
31,154
Single Family
17,896
Multi-Family
13,258
Businesses
1,394
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kelly Boulton • Better Homes & Gardens, Winans
Mls Name: NTREIS
Mls ID: #21013249