Amadina Plan, Richland CrossingRichland HillsTX76118
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
Rental property for sale in Richland Hills at Amadina Plan, Richland Crossing, Richland Hills, TX, 76118 priced at $340,990 converts $2,634/mo rent into $209/mo cash flow after a $1,669/mo obligation. Total monthly income equals $2,634/mo, and annual cash flow totals $2,510/yr on $113,038 invested. Return on cash invested prints 22.13% in year one, and rental yield reads 9.27% against a $340,990 entry. Equity gained on principal adds $2,200/yr, while 5% annual appreciation compiles into $94,209 by year five. Five-year ROI reaches 115.99% and total cumulative return in cash sums $131,117. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,634/mo property income covering a $1,669/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 76118, Fort Worth, TX area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,640 (100%) |
| Owner Occupied HU | 4,497 (67.7%) |
| Renter Occupied HU | 1,835 (27.6%) |
| Vacant Housing Units | 308 ( 4.6%) |
| Median Home Value | $335,346 |
| Average Home Value | $367,708 |
Housing Distribution
Address Breakdown
Residential
6,239
Single Family
5,543
Multi-Family
696
Businesses
696
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Baker Landing Sales • D.R. Horton - DFW Central
Mls Name: DR Horton
Mls Provider:
Mls ID: #N/A