533 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
Rental property for sale in Itasca at 533 Don Ln, Itasca, TX, 76055 priced at $198,988 pairs $1,560/mo rent with $145/mo cash flow after a $974/mo payment. Total monthly income equals $1,560/mo, and annual cash flow comes to $1,739/yr on $65,965 invested. Return on cash invested is 22.55% in year one, and rental yield stands at 9.41% on a $198,988 basis. Equity gained on principal adds $1,284/yr, and 5% annual appreciation accumulates to $54,977 by year five. Five-year ROI measures 118.19% and total cumulative return in cash reaches $77,966. For financing, Ziffy Mortgage’s DSCR program evaluates $1,560/mo property income against a $974/mo payment instead of your W2s, 1099s, or 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