857 Dublin Dr #2RichardsonTX75080
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 Richardson at 857 Dublin Dr #2, Richardson, TX, 75080 listed at $199,990 pairs $1,592/mo rent with a $979/mo payment to leave $170/mo cash flow. Total monthly income runs $1,592/mo, and annual cash flow reaches $2,036/yr on $66,297 cash to close. Return on cash invested measures 22.98% in year one, and rental yield registers 9.55% at a $199,990 basis. Equity gained on principal adds $1,291/yr, and annual property appreciation at 5% supports $55,254 by year five. Five-year ROI tracks 120.54% and total cumulative return in cash totals $79,913. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $1,592/mo property income relative to a $979/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1980
8.71 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 75080, Richardson, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 20,565 (100%) |
| Owner Occupied HU | 10,167 (49.4%) |
| Renter Occupied HU | 9,187 (44.7%) |
| Vacant Housing Units | 1,211 ( 5.9%) |
| Median Home Value | $455,957 |
| Average Home Value | $521,179 |
Housing Distribution
Address Breakdown
Residential
20,990
Single Family
12,080
Multi-Family
8,910
Businesses
2,138
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: steff Steffensen • Ultima Real Estate
Mls Name: NTREIS
Mls ID: #21089011