6504 Villa Pointe DrNorth Richland HillsTX76182
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 North Richland Hills at 6504 Villa Pointe Dr, North Richland Hills, TX, 76182 earns $149/mo cash flow from $3,298/mo rent with a $2,007/mo payment. Total monthly income totals $3,298/mo, and annual cash flow totals $1,783/yr on $135,915 capital. ROI tracks 21.22% on current figures, and rental yield reads 9.65% at a $410,000 purchase. Equity gained on principal adds $2,646/yr, and 5% annual appreciation supports $113,275 over five years. Five-year ROI reaches 111.85% and total cumulative return in cash sums $152,015. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,298/mo property income instead of your personal income.
Townhouse
Built in 2017
2,744 sqft lot
$N/A/sqft
$325 semi-annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76182, North Richland Hills, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,030 (100%) |
| Owner Occupied HU | 9,619 (80.0%) |
| Renter Occupied HU | 2,184 (18.2%) |
| Vacant Housing Units | 227 ( 1.9%) |
| Median Home Value | $418,554 |
| Average Home Value | $457,174 |
Housing Distribution
Address Breakdown
Residential
12,303
Single Family
11,545
Multi-Family
758
Businesses
985
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Samir Kawash • NB Elite Realty
Mls Name: NTREIS
Mls ID: #20942013
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.