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% |
Investment property for sale in North Richland Hills at 8505 Scottie St, North Richland Hills, TX, 76182 listed at $999,900 pairs $7,470/mo rent with a $4,894/mo payment to leave $222/mo cash flow. Total monthly income runs $7,470/mo, and annual cash flow reaches $2,665/yr on $328,967 cash to close. Return on cash invested measures 20.87% in year one, and rental yield registers 8.96% at a $999,900 basis. Equity gained on principal adds $6,452/yr, and annual property appreciation at 5% supports $276,254 by year five. Five-year ROI tracks 109.37% and total cumulative return in cash totals $359,792. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $7,470/mo property income relative to a $4,894/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2025
0.26 Acres lot
$N/A/sqft
$1,650 annually HOA
Neighborhood data shown for ZIP Code: 76182, North Richland Hills, TX area.
| 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 |
Residential
12,303
Single Family
11,545
Multi-Family
758
Businesses
985
Date | Event | Price |
|---|---|---|
| 2025-09-11 | Listed for sale | $999,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Katie Bankston • Agency Dallas Park Cities, LLC
Mls Name: NTREIS
Mls ID: #21059472
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.
