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 Garland at 5113 Hearthcrest Dr, Garland, TX, 75044 generates $2,654/mo in rent and, after a $1,654/mo payment, leaves $251/mo in cash flow. Total monthly income is $2,654/mo, and annual cash flow is $3,009/yr on $112,047 invested. Return on cash invested sits at 22.59% in year one, and rental yield is 9.42% on a $338,000 entry. Equity gained on principal adds $2,181/yr, while 5% annual appreciation builds toward $93,383 over five years. Five-year ROI reaches 118.46% and total cumulative return in cash sums $132,734. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,654/mo property income rather than buyer’s personal income.
Single Family
Built in 1987
3,746 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 75044, Garland, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,272 (100%) |
| Owner Occupied HU | 10,556 (52.1%) |
| Renter Occupied HU | 8,802 (43.4%) |
| Vacant Housing Units | 914 ( 4.5%) |
| Median Home Value | $334,236 |
| Average Home Value | $376,297 |
Residential
18,523
Single Family
12,604
Multi-Family
5,919
Businesses
422
Date | Event | Price |
|---|---|---|
| 2025-02-08 | Price change | $338,000 |
| 2025-02-04 | Price change | $2,300 |
| 2025-01-28 | Listed for rent | $2,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-12 | $1734.21 | 58.76% | $325,310 | N/A |
| 2023-02-12 | $1092.33 | 3.47% | $325,310 | 21.71% |
| 2022-02-12 | $1055.67 | 3.43% | $267,280 | 29.15% |
Listed by: Ngunza Thui • JPAR - Addison
Mls Name: NTREIS
Mls ID: #20801126
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
