Alyssa Plan, Heritage HillsAmarilloTX79119
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 Amarillo at Alyssa Plan, Heritage Hills, Amarillo, TX, 79119 offers a 10.97% rental yield on a $315,950 purchase with $2,888/mo rent. Total monthly income registers $2,888/mo, and a $1,546/mo payment leaves $642/mo available for distribution. Annual cash flow reaches $7,700/yr on $104,737 to close, and return on cash invested stands at 27.26% in year one. Equity gained on principal adds $2,039/yr while 5% annual appreciation supports $87,291 over five years. Portfolio math shows five-year ROI at 143.48% and total cumulative return in cash at $150,280. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,888/mo property income against a $1,546/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 79119, Amarillo, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,914 (100%) |
| Owner Occupied HU | 7,282 (66.7%) |
| Renter Occupied HU | 2,782 (25.5%) |
| Vacant Housing Units | 850 ( 7.8%) |
| Median Home Value | $351,068 |
| Average Home Value | $398,649 |
Housing Distribution
Address Breakdown
Residential
10,504
Single Family
8,584
Multi-Family
1,920
Businesses
596
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices