6929 Shadydale Dr, North Richland Hills, TX, 76182 | 7.96% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1164 sft

2210 Clover Park Dr, Arlington, TX, 76013

3 Bed
3 Bath
2075 sft

4835 Fuller Ct UNIT 604, Irving, TX, 75038

3 Bed
3 Bath
2065 sft

4835 Fuller Ct UNIT 602, Irving, TX, 75038

3 Bed
4 Bath
2389 sft

4835 Fuller Ct UNIT 601, Irving, TX, 75038

Nearby investment properties with comparable prices

3 Bed
2 Bath
1505 sft

7009 Riviera Dr, North Richland Hills, TX, 76180

4 Bed
3 Bath
1891 sft

4960 Ivory Knoll Rd, Fort Worth, TX, 76179

5 Bed
3 Bath
2106 sft

1601 Carswell Ter, Arlington, TX, 76010

4 Bed
2 Bath
1667 sft

12419 Lost Rock Dr, Rhome, TX, 76078

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

Explore more listings using simple english

Investment Highlights

Total monthly income runs $2,400/mo, and a $1,772/mo payment. Purchase price stands at $362,000, and rental yield measures 7.96% with $2,400/mo rent. Return on cash invested shows 18.16% in year one, and 5% annual appreciation builds toward $100,014 over five years. Five-year ROI reaches 94.71% and total cumulative return in cash records $113,653. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,400/mo property income covering a $1,772/mo payment rather than investor’s personal income.

Single Family

Built in 1980

22.40 Acres lot

$N/A/sqft

No 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