Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Plano at 817 Heart Reef Rd, Plano, TX, 75075 priced at $557,500 converts $3,240/mo rent into after a $2,729/mo obligation. Total monthly income equals $3,240/mo. Return on cash invested prints 12.42% in year one, and rental yield reads 6.97% against a $557,500 entry. Equity gained on principal adds $3,597/yr, while 5% annual appreciation compiles into $154,027 by year five. Five-year ROI reaches 64.93% and total cumulative return in cash sums $119,100. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,240/mo property income covering a $2,729/mo payment, not borrower’s personal income.
Townhouse
Built in 2024
2,299 sqft lot
$N/A/sqft
$443 monthly HOA
Neighborhood data shown for ZIP Code: 75075, Plano, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,547 (100%) |
| Owner Occupied HU | 9,347 (56.5%) |
| Renter Occupied HU | 6,459 (39.0%) |
| Vacant Housing Units | 741 ( 4.5%) |
| Median Home Value | $454,891 |
| Average Home Value | $508,822 |
Residential
16,362
Single Family
11,425
Multi-Family
4,937
Businesses
1,410
Date | Event | Price |
|---|---|---|
| 2025-09-22 | Price change | $557,500 |
| 2025-09-19 | Price change | $557,550 |
| 2025-09-18 | Price change | $557,600 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-29 | $1714.28 | 23.23% | $101,400 | 25.81% |
| 2023-10-29 | $1391.17 | N/A | $80,600 | N/A |
Listed by: Jagjit Singh • Jagjit Singh
Mls Name: NTREIS
Mls ID: #21016832
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.
