523 Don LnItascaTX76055
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 Itasca at 523 Don Ln, Itasca, TX, 76055 offers a 9.25% rental yield on a $202,322 purchase with $1,560/mo rent. Total monthly income registers $1,560/mo, and a $990/mo payment leaves $122/mo available for distribution. Annual cash flow reaches $1,458/yr on $67,070 to close, and return on cash invested stands at 22.08% in year one. Equity gained on principal adds $1,306/yr while 5% annual appreciation supports $55,898 over five years. Portfolio math shows five-year ROI at 115.75% and total cumulative return in cash at $77,633. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,560/mo property income against a $990/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
5,662 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76055, Itasca, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,230 (100%) |
| Owner Occupied HU | 809 (65.8%) |
| Renter Occupied HU | 250 (20.3%) |
| Vacant Housing Units | 171 (13.9%) |
| Median Home Value | $197,877 |
| Average Home Value | $264,509 |
Housing Distribution
Address Breakdown
Residential
1,166
Single Family
1,166
Multi-Family
0
Businesses
67
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices