7805 Shady Oaks 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 7805 Shady Oaks Dr, North Richland Hills, TX, 76182 earns $1,782/mo cash flow from $7,470/mo rent with a $3,915/mo payment. Total monthly income totals $7,470/mo, and annual cash flow totals $21,383/yr on $263,167 capital. ROI tracks 28.19% on current figures, and rental yield reads 11.21% at a $799,900 purchase. Equity gained on principal adds $5,162/yr, and 5% annual appreciation supports $220,998 over five years. Five-year ROI reaches 148.4% and total cumulative return in cash sums $390,540. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $7,470/mo property income instead of your personal income.
Single Family
Built in 2001
0.38 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 |
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: Julie Palmacci • Ebby Halliday, REALTORS
Mls Name: NTREIS
Mls ID: #21149472